##### Table of Contents

##### Index to Financial Statements

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

---

FORM 10-K



(Mark One)

|x | Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ------------------------------------------------------------------------------------



For the Fiscal Year ended December 31, 2005



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------



Commission file number 000-49928

---

TEXAS UNITED BANCSHARES, INC.

(Exact
name of registrant as specified in its charter)

---

|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Texas                                                          |  | 75-2768656                          
|(State or other jurisdiction of Incorporation or organization) |  | (I.R.S. Employer Identification No.)



202 W. COLORADO

LA GRANGE, TEXAS 78945

(Address of principal executive offices including zip code)



(979) 968-8451

(Registrants telephone number, including area code)

---

Securities registered pursuant to Section 12(b) of the Act:

None



Securities registered pursuant to Section 12(g) of the Act:

Common
Stock, par value $1.00 per share

(Title of class)

---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act. ̈Yes     x  No



Indicate by check mark if the registrant is not required to file reports
pursuant to Section 13 or Section 15 (d) of the Act. ̈Yes     x  No



Indicate by
check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to
file such reports), and (2) has been subject to such filing requirements for the past 90 days.    x  Yes ̈No



Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy
or information statements incorporated by reference in Part III of the Form 10-K or any amendment of this Form 10-K. ̈



Indicate by check mark whether the registrant is a
large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check One):

Large Accelerated Filer ̈Accelerated Filer  x                     Non-accelerated Filer ̈



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). ̈Yes    x  No



As of February 28, 2006, the number of outstanding shares of common stock, par value $1.00 per share, was 9,226,331.



The aggregate market value of the shares of Common Stock held by
non-affiliates based on the closing price of the Common Stock on the Nasdaq National Market on June 30, 2005, the last business day of the registrants most recently completed second fiscal quarter, of $18.10 per share, was approximately
$146.3 million.



Documents Incorporated by Reference:



Portions of the registrants Proxy Statement
relating to the 2006 Annual Meeting of Shareholders, which will be filed within 120 days after December 31, 2005, are incorporated by reference into Part III, Items 10-14 of this annual report on Form 10-K.



---



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC.

2005 ANNUAL REPORT ON FORM 10-K



TABLE OF CONTENTS



|         |  |            |  |                                                                                                              |  |   
|-------- |  | ---------- |  | ------------------------------------------------------------------------------------------------------------ |  | --
|PART I   |  |            |  |                                                                                                              |  |   
|         |  | Item 1.    |  | Business                                                                                                     |  | 1 
|         |  |            |  | General                                                                                                      |  | 1 
|         |  |            |  | Growth and Operating Strategies                                                                              |  | 3 
|         |  |            |  | Lines of Business                                                                                            |  | 4 
|         |  |            |  | Market Area                                                                                                  |  | 5 
|         |  |            |  | Operating Segments                                                                                           |  | 5 
|         |  |            |  | Competition                                                                                                  |  | 5 
|         |  |            |  | Employees                                                                                                    |  | 5 
|         |  |            |  | Supervision and Regulation                                                                                   |  | 6 
|         |  | Item 1A.   |  | Risk Factors                                                                                                 |  | 14
|         |  | Item 1B.   |  | Unresolved Staff Comments                                                                                    |  | 20
|         |  | Item 2.    |  | Properties                                                                                                   |  | 20
|         |  | Item 3.    |  | Legal Proceedings                                                                                            |  | 23
|         |  | Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                          |  | 23
|PART II  |  |            |  |                                                                                                              |  |   
|         |  | Item 5.    |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 24
|         |  | Item 6.    |  | Selected Consolidated Financial Data                                                                         |  | 25
|         |  | Item 7.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 26
|         |  |            |  | Overview                                                                                                     |  | 27
|         |  |            |  | Critical Accounting Policies                                                                                 |  | 28
|         |  |            |  | Results of Operations                                                                                        |  | 29
|         |  |            |  | Financial Condition                                                                                          |  | 34
|         |  | Item 7A.   |  | Quantitative and Qualitative Disclosures about Market Risk                                                   |  | 54
|         |  | Item 8.    |  | Financial Statements and Supplementary Data                                                                  |  | 54
|         |  | Item 9.    |  | Changes In and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 55
|         |  | Item 9A.   |  | Controls and Procedures                                                                                      |  | 55
|         |  | Item 9B.   |  | Other Information                                                                                            |  | 58
|PART III |  |            |  |                                                                                                              |  |   
|         |  | Item 10.   |  | Directors and Executive Officers of the Company                                                              |  | 58
|         |  | Item 11.   |  | Executive Compensation                                                                                       |  | 58
|         |  | Item 12.   |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 58
|         |  | Item 13.   |  | Certain Relationships and Related Transactions                                                               |  | 59
|         |  | Item 14.   |  | Principal Accounting Fees and Services                                                                       |  | 59
|PART IV  |  |            |  |                                                                                                              |  |   
|         |  | Item 15.   |  | Exhibits, Financial Statement Schedules                                                                      |  | 59
|         |  | Signatures |  | 61                                                                                                          



---

##### Table of Contents

##### Index to Financial Statements

PART I.



Item 1.Business



General



Texas United Bancshares,
Inc. (Texas United) is the bank holding company for State Bank (State Bank), a state banking association headquartered in La Grange, Texas, GNB Financial, n.a. (GNB Financial), a national banking association
headquartered in Gainesville, Texas, and Gateway National Bank (Gateway), a national banking association headquartered in Dallas, Texas. State Bank currently operates 25 full service banking locations, including two locations acquired in
February 2006, serving 12 counties located primarily between the Houston, Austin and the San Antonio metropolitan areas in central and south central Texas and ten mortgage loan production offices (LPOs) located in and around Houston and
San Antonio. GNB Financial has seven full service banking locations in Cooke, Denton and Ellis counties surrounding the Dallas-Fort Worth metroplex. Gateway has six full service banking locations in Dallas and Denton counties in and around the
Dallas-Fort Worth metroplex. In addition, State Bank operates five limited service branches (LSBs). Subsequent to December 31, 2005, State Bank closed the McMillian LPO and the Afton Oaks LSB, converted certain of its LSBs into LPOs and
opened two new LPOs. Texas United, through its subsidiary banks, provides a wide range of financial services to small to medium-sized businesses, including commercial loans and commercial mortgage loans, and to individuals, including residential
mortgage loans and consumer loans.



The principal executive
office of Texas United is located at 202 W. Colorado in La Grange, Texas and its telephone number is (979) 968-8451. Texas Uniteds website address is www.txui.com. Texas United makes available free of charge on or through its
website its annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as
soon as reasonably practicable after such material is electronically filed with or furnished to the Securities and Exchange Commission. The information found on Texas Uniteds website is not part of this or any other report.



History and Expansion



Texas United was formed in 1995 as a bank holding company for State Bank, which was chartered in 1906. Texas United adopted
its current name in June 1998 after the merger of South Central Texas Bancshares, Inc. into the company, which was then named Premier Bancshares, Inc. After the South Central Texas merger, Texas United consolidated its three separate bank
subsidiaries into its subsidiary, State Bank.



From
December 31, 1996 to December 31, 2005, Texas Uniteds total assets grew from $80.0 million to $1.552 billion through a combination of internal growth and the consummation of the following acquisitions and de novo branching:



|                                                              |  |                        |  |                              |         |     |                             |   |         |                                |  |   |        
|------------------------------------------------------------- |  | ---------------------- |  | ---------------------------- | ------- | --- | --------------------------- | - | ------- | ------------------------------ |  | - | -------
|Acquired Entity                                               |  | Consummation Date      |  | Total Assets at Consummation |         |     | Total Loans at Consummation |   |         | Total Deposits at Consummation
|                                                              |  | (Dollars in thousands)
|                                                              |  |                        |  |                             
|South Central Texas Bancshares, Inc.                          |  | 06/18/1998             |  | $                            | 91,636  |     |                             | $ | 31,522  |                                |  | $ | 80,763 
|First State Bank, Dime Box                                    |  | 07/23/1999             |  |                              | 31,994  |     |                             |   | 16,947  |                                |  |   | 27,019 
|Pleasanton Branch of First National Bank of South Texas       |  | 12/13/1999             |  |                              | 5,329   |     |                             |   | 4,632   |                                |  |   | 13,559 
|Hempstead and Waller Branches of Texas Guaranty Bank, Houston |  | 09/05/2000             |  |                              | 4,260   |     |                             |   | 3,696   |                                |  |   | 37,877 
|The Bryan-College Station Financial Holding Company           |  | 07/31/2002             |  |                              | 79,908  |     |                             |   | 57,335  |                                |  |   | 73,835 
|Community Home Loan, Inc.                                     |  | 02/05/2004             |  |                              | 10,872  |     |                             |   | 9,805   |                                |  |   |       
|Caldwell and Lexington Branches of Central Bank, Houston      |  | 07/30/2004             |  |                              | 28,604  | (1) |                             |   | 27,780  | (1)                            |  |   | 99,238 
|GNB Bancshares, Inc.                                          |  | 10/01/2004             |  |                              | 223,715 |     |                             |   | 166,644 |                                |  |   | 186,260
|Gateway Holding Company, Inc.                                 |  | 12/01/2005             |  |                              | 223,169 |     |                             |   | 141,511 |                                |  |   | 204,832

---

|(1) | After giving effect to the put-back of $5.3 million in loans pursuant to the purchase agreement on September 23, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------



1



---

##### Table of Contents

##### Index to Financial Statements

In addition to these acquisitions, Texas United opened nine de novobanking centers between May
1999 and December 2005 in Schulenburg, Tomball, Cedar Park, Austin, Lexington, Liberty Hill, Magnolia, Bryan and College Station, Texas.



In July 1999, Texas United acquired First State Bank, Dime Box, Texas, and in December 1999, Texas United acquired certain assets and assumed certain
liabilities of a branch in Pleasanton, Texas from First National Bank of South Texas. In September 2000, Texas United acquired the investment advisory company of Pamela Krueger and Associates located in Austin, Texas. That company operated as a
subsidiary of Texas United under the name Third Coast Wealth Advisors and was sold in October 2003. In September 2000, Texas United acquired certain assets and assumed certain liabilities of two branches in Hempstead and Waller from Texas Guaranty
Bank in Houston.



In July 2002, Texas United acquired The
Bryan-College Station Financial Holding Company and its wholly owned subsidiary, First Federal Savings Bank (First Federal) located in Bryan, Texas. The three locations of First Federal became banking centers of State Bank.



On February 5, 2004, State Bank acquired Community Home Loan, Inc.
(CHL), a mortgage bank domiciled in Houston, Texas, and began operating CHL as a subsidiary of State Bank. Based upon financial information as of December 31, 2003, State Bank acquired $11.1 million in assets and assumed $10.1
million in liabilities from CHL. Initial consideration paid was $300,000 in cash and $200,000 in Texas United common stock. In the second quarter of 2005, CHL was restructured and became a part of the mortgage banking division of State Bank.



On July 30, 2004, Texas United acquired the loans and
premises and assumed the deposit liabilities of the Caldwell, Texas and Lexington, Texas branches of Central Bank, Houston, Texas. These branches became banking centers of State Bank.



On October 1, 2004, Texas United acquired GNB Bancshares, Inc. and its wholly-owned subsidiary, GNB Financial, n.a.
Pursuant to the terms of the merger agreement, in exchange for all outstanding shares of GNB Bancshares capital stock, Texas United paid $18.4 million in cash and issued 1,456,819 shares of its common stock. As of September 30, 2004, GNB Bancshares
had, on a consolidated basis, total assets of $223.7 million, total loans of $166.6 million, total deposits of $186.3 million and shareholders equity of $19.2 million. GNB Financial, with seven full service banking locations, is operated as a
separate banking subsidiary of Texas United.



On
December 1, 2005, Texas United acquired Gateway Holding Company, Inc. and its wholly-owned subsidiary, Gateway National Bank. Pursuant to the terms of the merger agreement, in exchange for all outstanding shares of Gateway Holding
Companys capital stock, Texas United paid $11.2 million in cash and issued 1,357,379 shares of its common stock. As of November 30, 2005, Gateway Holding Company had, on a consolidated basis, total assets of $223.2 million, total loans of
$141.5 million, total deposits of $204.8 million and shareholders equity of $12.1 million. Gateway, with six full service banking locations, is operated as a separate banking subsidiary of Texas United.



Recent Developments. On February 13, 2006, Texas United Nevada,
Inc., a Nevada corporation and a wholly-owned subsidiary of Texas United, was converted into a Nevada limited liability company known as Texas United Nevada, LLC.



On February 14, 2006, Texas United completed the acquisition of The Express Bank of Texas (Express), Round
Rock, Texas, through the merger of Express with and into State Bank. In connection with the acquisition, Texas United issued 248,317 shares of its common stock and paid approximately $4.7 million in cash to shareholders of Express in exchange for
all of the outstanding shares of Express common stock. As of January 31, 2006, Express had two branch locations and had total assets of $42.8 million, total loans of $18.5 million, total deposits of $39.0 million and shareholders equity
of $3.8 million.



2



---

##### Table of Contents

##### Index to Financial Statements

Pending Acquisition.On November 22, 2005, Texas United announced its proposed acquisition of
Northwest Bancshares, Inc. (Northwest), Roanoke, Texas. Under the terms of the merger agreement, Northwest will merge into Texas United and subsequently, Northwests wholly owned subsidiary, Northwest Bank, will merge with and into
GNB Financial. Texas United expects to issue approximately 1,004,904 shares of its common stock and approximately $12.4 million in cash for all of the issued and outstanding capital stock of Northwest, subject to adjustment as provided in the merger
agreement. Northwest operates five banking offices in and around the Dallas-Fort Worth, Texas metroplex. At December 31, 2005, Northwest had, on a consolidated basis, total assets of $131.7 million, loans of $101.3 million, deposits of $118.9
million and shareholders equity of $12.4 million.



Stock Split. On October 15, 2003, Texas United effected a three-for-two stock split in the form of a 50% stock dividend payable to shareholders of record on October 1, 2003. Texas United issued approximately
1.3 million shares in connection with the stock split. All share and per share information for periods prior to and including October 15, 2003 contained in this document has been restated to reflect this stock split.



Growth and Operating Strategies



The key components of Texas Uniteds growth and operating strategies are as follows:



Growth Strategy. Texas United has grown through a combination of internal growth and acquisitions. Texas Uniteds growth strategy is to
increase its presence in north central, central and south central Texas by branching into or acquiring community banks with a presence in rural areas and higher growth suburban areas of Austin, Houston, San Antonio and Dallas. Texas United believes
that its current locations provide the necessary platform to expand its services within its existing market area and into new markets offering growth potential, and that Texas United has the back office and technology systems in place to accommodate
additional growth. Texas United also intends to continue to add experienced lenders in strategic market areas. Texas Uniteds growth plan entails the following:



| |  |  | Continued focus on internal growth and de novo branching. An important part of Texas Uniteds growth strategy is to continue its expansion efforts through internal
growth and de novobranching. To do so, Texas United intends to evaluate and consider opening de novobanking centers in market areas and contiguous market areas when opportunities arise. Texas United has established a successful track
record of opening de novobanking centers, having opened nine banking centers between May 1999 and December 2005.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued growth through selected acquisitions. Another significant part of Texas Uniteds growth strategy is to continue its pursuit of growth opportunities through
acquisitions. Texas United believes that it has a history of successfully integrating the operational and cultural aspects of its prior acquisitions. Further, Texas United has experienced little customer defection and staff attrition following its
prior acquisitions.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued focus on rural areas and outlying communities of larger metropolitan areas. In evaluating acquisition opportunities, Texas United plans to continue to focus on the
needs of small to medium-sized businesses in both the rural communities in which its banking centers are located and in outlying communities of larger metropolitan areas, which while within a commutable distance from a metropolitan area, generally
have the characteristics of a small town. In evaluating de novobranching opportunities, Texas United intends to focus mostly on outlying communities of larger metropolitan areas. Texas Uniteds management believes that the larger
regional banks are not allocating their resources to serve these customers effectively. Small to medium-sized businesses generally have the size and sophistication to demand customized products and services, which management believes Texas
Uniteds bankers are well-equipped to understand and address as a result of their experience. Further, it has been Texas Uniteds experience that it is less costly to establish a location in a rural or outlying community than in a
metropolitan area, and that these markets are generally less competitive.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



3



---

##### Table of Contents

##### Index to Financial Statements

Operating Strategies. While pursuing its growth strategy, Texas United plans to continue its focus
on customer service, asset quality and prudent capital management as described below.



| |  |  | Continued emphasis on relationship based banking and decentralized decision-making. Texas United operates under a community banking philosophy which is customer driven,
emphasizes long-term customer relationships and provides practical financial solutions, convenience and consistent service. Each of its banking centers is administered by one of its local presidents who has knowledge of the particular community and
lending expertise in the specific industries found within the community. Texas United entrusts its banking center presidents with the authority and flexibility within general parameters to make customer-related decisions, as management believes that
the most efficient and effective decisions are made at the point of customer contact by the people who know the customer. With its decentralized decision-making process, Texas United is able to provide customers with rapid decisions on lending
issues. The support services Texas United provides to its banking centers are centralized in its main office located in La Grange, Texas. These services include back office operations, credit administration, human resources, internal audit,
compliance, training and data processing. As a result, Texas Uniteds operations enhance efficiencies, maintain consistency in policies and procedures and enable its employees to focus on developing and strengthening customer relationships.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued emphasis on credit administration and sound asset quality. Texas Uniteds experienced credit administration team has developed an asset quality
culture consisting of comprehensive policies and procedures for credit underwriting and funding that have enabled Texas United to maintain sound credit quality in spite of its rapid growth. Combined with its significant lending experience,
these procedures and controls have enabled Texas United to provide responsive, customized service to our customers. Texas Uniteds total assets have grown from $379.8 million at December 31, 2000 to $1.552 billion at December 31,
2005. Despite this growth, at December 31, 2005, Texas Uniteds ratio of nonperforming loans to total loans was 0.46% and its ratio of nonperforming assets to total loans, other real estate and other repossessed assets was 0.68%. Going
forward, Texas United intends to adhere to the practices and policies that have contributed to its sound asset quality to date.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Continued prudent management of capital. Texas Uniteds goal is to operate at a capital level that supports its growth but does not unduly hamper its achievement of an
attractive return on equity. In order to strike this balance, Texas United relies on its managements expertise to prudently manage its capital resources. In the past, Texas United has initiated repurchases of its common stock and would
consider doing so again in an effort to manage capital. During 2005 and 2003, Texas United issued an aggregate of $16.0 million and $5.2 million, respectively, in junior subordinated debentures to its unconsolidated subsidiary trusts because it
believed it to be the lowest cost source of capital available to accommodate its growth.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Lines of Business



Texas United
offers a variety of traditional loan and deposit products to its customers that consist primarily of consumers and small to medium-sized businesses. Texas United tailors its products to the needs of customers within a specific market area. At
December 31, 2005, Texas United maintained approximately 87,986 separate deposit accounts and 17,543 separate loan accounts and approximately 28.3% of Texas Uniteds total deposits were noninterest-bearing demand deposits. For the year
ended December 31, 2005, Texas Uniteds average cost of funds was 2.11%.



Texas United has been an active mortgage lender, with 1-4 family residential (including loans held for sale) and commercial mortgage loans comprising 56.0% of the Texas Uniteds total loans outstanding as of
December 31, 2005. For consumer customers, Texas United offers loans for automobiles and other consumer durables, home equity loans, debit and credit cards, personal computer banking, and other cash flow management



4



---

##### Table of Contents

##### Index to Financial Statements

services and telebanking. By offering certificates of deposit, NOW accounts, savings and money market accounts, and overdraft protection at competitive
rates, Texas United gives its depositors a full range of traditional deposit products. Texas United successfully introduced Platinum Reward Checking, which for a monthly fee provides consumers with a package of benefits including free personalized
checks and overdraft protection. In addition, Texas United facilitates sales of brokerage, mutual funds, annuities, and other insurance products through third party vendors.



Market Area



As of December 31,
2005, Texas Uniteds primary market consisted of the rural and outlying communities of larger metropolitan areas served by its 36 full service banking centers, four LPOs and 11 LSBs within 17 counties located primarily between the Austin,
Houston and San Antonio metropolitan areas in central and south central Texas and in Cooke, Dallas, Denton and Ellis counties surrounding the Dallas-Fort Worth metroplex. The diverse nature of the economies at each location served by Texas United
provides a varied customer base and allows Texas United to spread its lending risk throughout a number of different industries. Texas Uniteds market area is comprised of smaller community banks or branches of large regional banks. Management
believes that as a mid-sized financial institution it can combine the philosophies of a community bank with the sophistication of a large regional bank to enhance its competitive advantage within the markets served and provide for excellent growth
opportunities through acquisitions, new branching locations and additional business development.



Operating Segments



Texas
Uniteds operations are managed along two reportable operating segments consisting of Commercial Banking and Mortgage Banking. See Note W-Segment Information in the notes to consolidated financial statements included with this annual report on
Form 10-K.



Competition



The banking business
is highly competitive, and Texas Uniteds profitability depends principally on its ability to compete in the market areas in which its banking operations are located. Texas United experiences substantial competition in attracting and retaining
savings deposits and in lending funds. The primary factors Texas United encounters in competing for savings deposits are convenient office locations and rates offered. Direct competition for savings deposits comes from other commercial bank and
thrift institutions, money market mutual funds and corporate and government securities which may offer more attractive rates than insured depository institutions are willing to pay. The primary factors Texas United encounters in competing for loans
include, among others, interest rates and loan origination fees and the range of services offered. Competition for origination of real estate loans normally comes from other commercial banks, thrift institutions, mortgage bankers, mortgage brokers
and insurance companies. Texas United has been able to compete effectively with other financial institutions by emphasizing customer service and technology; by establishing long-term customer relationships and building customer loyalty; and by
providing products and services designed to address the specific needs of its customers.



Employees



As of
December 31, 2005, Texas United had 628 full-time equivalent employees. Texas United provides medical and hospitalization insurance to its full-time employees. Management considers its relations with its employees to be good. Neither Texas
United nor any of its subsidiary banks is a party to any collective bargaining agreement.



5



---

##### Table of Contents

##### Index to Financial Statements

Supervision and Regulation



The
supervision and regulation of bank holding companies and their subsidiaries is intended primarily for the protection of depositors, the deposit insurance funds of the FDIC and the banking system as a whole, and not for the protection of the bank
holding company shareholders or creditors. The banking agencies have broad enforcement power over bank holding companies and banks including the power to impose substantial fines and other penalties for violations of laws and regulations.



The following description summarizes some of the laws to which
Texas United, State Bank, GNB Financial and Gateway are subject. References in the following description to applicable statutes and regulations are brief summaries of these statutes and regulations, do not purport to be complete, and are qualified
in their entirety by reference to such statutes and regulations.



Texas United



Texas United is a
financial holding company pursuant to the Gramm-Leach-Bliley Act and a bank holding company registered under the Bank Holding Company Act of 1956, as amended (BHCA). Accordingly, Texas United is subject to supervision, regulation and
examination by the Board of Governors of the Federal Reserve System (Federal Reserve Board). The Gramm-Leach-Bliley Act, the BHCA and other federal laws subject financial and bank holding companies to particular restrictions on the types
of activities in which they may engage, and to a range of supervisory requirements and activities, including regulatory enforcement actions for violations of laws and regulations.



Regulatory Restrictions on Dividends; Source of Strength. It is the policy of the Federal Reserve Board that bank
holding companies should pay cash dividends on common stock only out of income available over the past year and only if prospective earnings retention is consistent with the organizations expected future needs and financial condition. The
policy provides that bank holding companies should not maintain a level of cash dividends that undermines the bank holding companys ability to serve as a source of strength to its banking subsidiaries.



Under Federal Reserve Board policy, a bank holding company is expected to act
as a source of financial strength to each of its banking subsidiaries and commit resources to their support. Such support may be required at times when, absent this Federal Reserve Board policy, a holding company may not be inclined to provide it.
As discussed below, a bank holding company in certain circumstances could be required to guarantee the capital plan of an undercapitalized banking subsidiary.



In the event of a bank holding companys bankruptcy under Chapter 11 of the U.S. Bankruptcy Code, the trustee will be deemed to have assumed and
is required to cure immediately any deficit under any commitment by the debtor holding company to any of the federal banking agencies to maintain the capital of an insured depository institution. Any claim for breach of such obligation will
generally have priority over most other unsecured claims.



Scope of Permissible Activities. Under the BHCA, bank holding companies generally may not acquire a direct or indirect interest in or control of more than 5% of the voting shares of any company that is not a bank or bank holding
company or from engaging in activities other than those of banking, managing or controlling banks or furnishing services to or performing services for its subsidiaries, except that it may engage in, directly or indirectly, certain activities that
the Federal Reserve Board determined to be closely related to banking or managing and controlling banks as to be a proper incident thereto. In approving acquisitions or the addition of activities, the Federal Reserve considers whether the
acquisition or the additional activities can reasonably be expected to produce benefits to the public, such as greater convenience, increased competition, or gains in efficiency, that outweigh such possible adverse effects as undue concentration of
resources, decreased or unfair competition, conflicts of interest or unsound banking practices.



6



---

##### Table of Contents

##### Index to Financial Statements

Notwithstanding the foregoing, the Gramm-Leach-Bliley Act, effective March 11, 2000, eliminates the
barriers to affiliations among banks, securities firms, insurance companies and other financial service providers and permits bank holding companies to become financial holding companies and thereby affiliate with securities firms and insurance
companies and engage in other activities that are financial in nature. The Gramm-Leach-Bliley Act defines financial in nature to include securities underwriting, dealing and market making; sponsoring mutual funds and investment
companies; insurance underwriting and agency; merchant banking activities and activities that the Federal Reserve Board has determined to be closely related to banking. No regulatory approval is generally required for a financial holding company to
acquire a company, other than a bank or savings association, engaged in activities that are financial in nature or incidental to activities that are financial in nature, as determined by the Federal Reserve Board.



Under the Gramm-Leach-Bliley Act, a bank holding company may become a
financial holding company by filing a declaration with the Federal Reserve Board if each of its subsidiary banks is well-capitalized under the Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA) prompt corrective
action provisions, is well managed and has at least a satisfactory rating under the Community Reinvestment Act of 1977 (CRA).



Safe and Sound Banking Practices. Bank holding companies are not permitted to engage in unsafe and unsound banking practices. The Federal Reserve
Boards Regulation Y, for example, generally requires a holding company to give the Federal Reserve Board prior notice of any redemption or repurchase of its own equity securities, if the consideration to be paid, together with the
consideration paid for any repurchases or redemptions in the preceding year, is equal to 10% or more of the holding companys consolidated net worth. The Federal Reserve Board may oppose the transaction if it believes that the transaction would
constitute an unsafe or unsound practice or would violate any law or regulation. Depending upon the circumstances, the Federal Reserve Board could take the position that paying a dividend would constitute an unsafe or unsound banking practice.



The Federal Reserve Board has broad authority to prohibit
activities of bank holding companies and their nonbanking subsidiaries which represent unsafe and unsound banking practices or which constitute violations of laws or regulations, and can assess civil money penalties for certain activities conducted
on a knowing and reckless basis, if those activities caused a substantial loss to a depository institution. The penalties can be as high as $1.0 million for each day the activity continues.



Anti-Tying Restrictions. Bank holding companies and their affiliates
are prohibited from tying the provision of certain services, such as extensions of credit, to other services offered by a holding company or its affiliates.



Stock Repurchases.A bank holding company is required to give the Federal Reserve Board prior notice of any redemption or repurchase of its own
equity securities, if the consideration to be paid, together with the consideration paid for any repurchases or redemptions in the preceding year, is equal to 10% or more of the companys consolidated net worth. The Federal Reserve Board may
oppose the transaction if it believes that the transaction would constitute an unsafe or unsound practice or would violate any law or regulation. A holding company may not impair its subsidiary banks soundness by causing it to make funds
available to nonbanking subsidiaries or their customers if the Federal Reserve Board believes it is not prudent to do so.



Capital Adequacy Requirements. The Federal Reserve Board has adopted a system using risk-based capital guidelines to evaluate the capital adequacy
of bank holding companies. Under the guidelines, specific categories of assets are assigned different risk weights, based generally on the perceived credit risk of the asset. These risk weights are multiplied by corresponding asset balances to
determine a risk-weighted asset base. The guidelines require a minimum total risk-based capital ratio of 8.0% (of which at least 4.0% is required to consist of Tier 1 capital elements). Total capital is the sum of Tier 1 and Tier 2
capital. As of December 31, 2005, Texas Uniteds ratio of Tier 1 capital to total risk-weighted assets was 9.59% and its ratio of total capital to Tier l risk-weighted assets was 10.45%.



In addition to the risk-based capital guidelines, the Federal Reserve Board
uses a leverage ratio as an additional tool to evaluate the capital adequacy of bank holding companies. The leverage ratio is a companys



7



---

##### Table of Contents

##### Index to Financial Statements

Tier 1 capital divided by its average total consolidated assets. Certain highly rated bank holding companies may maintain a minimum leverage ratio of 3.0%,
but other bank holding companies are required to maintain a leverage ratio of 4.0%. As of December 31, 2005, Texas Uniteds leverage ratio was 8.29%.



The federal banking agencies risk-based and leverage ratios are minimum supervisory ratios generally applicable to banking organizations that
meet certain specified criteria, assuming that they have the highest regulatory rating. Banking organizations not meeting these criteria are expected to operate with capital positions well above the minimum ratios. The federal bank regulatory
agencies may set capital requirements for a particular banking organization that are higher than the minimum ratios when circumstances warrant. Federal Reserve Board guidelines also provide that banking organizations experiencing internal growth or
making acquisitions will be expected to maintain strong capital positions substantially above the minimum supervisory levels, without significant reliance on intangible assets.



Imposition of Liability for Undercapitalized Subsidiaries. Bank regulators are required to take prompt
corrective action to resolve problems associated with insured depository institutions whose capital declines below certain levels. In the event an institution becomes undercapitalized, it must submit a capital restoration plan. The
capital restoration plan will not be accepted by the regulators unless each company having control of the undercapitalized institution guarantees the subsidiarys compliance with the capital restoration plan up to a certain specified amount.
Any such guarantee from a depository institutions holding company is entitled to a priority of payment in bankruptcy.



The aggregate liability of the holding company of an undercapitalized bank is limited to the lesser of 5% of the institutions assets at the time it
became undercapitalized or the amount necessary to cause the institution to be adequately capitalized. The bank regulators have greater power in situations where an institution becomes significantly or critically
undercapitalized or fails to submit a capital restoration plan. For example, a bank holding company controlling such an institution can be required to obtain prior Federal Reserve Board approval of proposed dividends, or might be required to consent
to a consolidation or to divest the troubled institution or other affiliates.



Acquisitions by Bank Holding Companies. The BHCA requires every bank holding company to obtain the prior approval of the Federal Reserve Board before it may acquire all or substantially all of the assets of any
bank, or ownership or control of any voting shares of any bank, if after such acquisition it would own or control, directly or indirectly, more than 5% of the voting shares of such bank. In approving bank acquisitions by bank holding companies, the
Federal Reserve Board is required to consider the financial and managerial resources and future prospects of the bank holding company and the banks concerned, the convenience and needs of the communities to be served, and various competitive
factors.



Control Acquisitions. The Change in Bank
Control Act prohibits a person or group of persons from acquiring control of a bank holding company unless the Federal Reserve Board has been notified and has not objected to the transaction. Under a rebuttable presumption established by
the Federal Reserve Board, the acquisition of 10% or more of a class of voting stock of a bank holding company with a class of securities registered under Section 12 of the Exchange Act, such as Texas United, would, under the circumstances set
forth in the presumption, constitute acquisition of control of Texas United.



In addition, any entity is required to obtain the approval of the Federal Reserve Board under the BHCA before acquiring 25% (5% in the case of an acquiror that is a bank holding company) or more of the outstanding
Common Stock of Texas United, or otherwise obtaining control or a controlling influence over Texas United.



State Bank, GNB Financial and Gateway



State Bank is a Texas-chartered banking association, the deposits of which are insured by the Bank Insurance Fund (BIF) of the FDIC. State
Bank is not a member of the Federal Reserve System; therefore, State



8



---

##### Table of Contents

##### Index to Financial Statements

Bank is subject to supervision and regulation by the FDIC and the Texas Department of Banking (TDB). Such supervision and regulation subjects
State Bank to special restrictions, requirements, potential enforcement actions and periodic examination by the FDIC and the TDB. Because the Federal Reserve Board regulates the bank holding company parent of State Bank, the Federal Reserve Board
also has supervisory authority which directly affects State Bank.



GNB Financial and Gateway are each national banking associations. As national banking associations, GNB Financial and Gateway are subject to supervision and regulation by the Office of the Comptroller of Currency (OCC). Since
the deposits of GNB Financial and Gateway are insured by the BIF of the FDIC, GNB Financial and Gateway are also subject to supervision and regulation by the FDIC. Because the Federal Reserve Board regulates Texas United, and because GNB Financial
and Gateway are members of the Federal Reserve System, the Federal Reserve Board also has regulatory authority which directly affects GNB Financial and Gateway.



Permissible Activities for State-Chartered Institutions. The Texas Constitution, as amended in 1986, provides that a Texas-chartered bank such
as State Bank has the same rights and privileges that are or may be granted to national banks domiciled in Texas. To the extent that the Texas laws and regulations may have allowed state-chartered banks to engage in a broader range of activities
than national banks, FDICIA has operated to limit this authority. FDICIA provides that no state bank or subsidiary thereof may engage as principal in any activity not permitted for national banks, unless the institution complies with applicable
capital requirements and the FDIC determines that the activity poses no significant risk to the insurance fund. In general, statutory restrictions on the activities of banks are aimed at protecting the safety and soundness of depository
institutions.



Financial Modernization. Under the
Gramm-Leach-Bliley Act, national banks such as GNB Financial and Gateway may establish a financial subsidiary and engage, subject to limitations on investment, in activities that are financial in nature, other than insurance underwriting as
principal, insurance company portfolio investment, real estate development, real estate investment and annuity issuance. To do so, a national bank must be well-capitalized, well managed and have a CRA rating of satisfactory or better. Subsidiary
banks of a financial holding company or national banks with financial subsidiaries must remain well-capitalized and well managed in order to continue to engage in activities that are financial in nature without regulatory actions or restrictions.
Such actions or restrictions could include divestiture of the financial in nature subsidiary or subsidiaries. In addition, a financial holding company or a bank may not acquire a company that is engaged in activities that are financial
in nature unless each of the subsidiary banks of the financial holding company or the national bank has a CRA rating of satisfactory or better.



Although the powers of state-chartered banks are not specifically addressed in the Gramm-Leach-Bliley Act, Texas-chartered banks such as State Bank will
have the same if not greater powers as national banks through the parity provision contained in the Texas Constitution.



Branching. Texas law provides that a Texas-chartered bank such as State Bank can establish a branch anywhere in Texas provided that the branch is
approved in advance by the TDB. The branch must also be approved by the FDIC, which considers a number of factors, including financial history, capital adequacy, earnings prospects, character of management, needs of the community and consistency
with corporate powers.



Restrictions on Transactions with
Affiliates and Insiders. Transactions between State Bank, GNB Financial, Gateway and their nonbanking subsidiaries and/or affiliates, including Texas United, are subject to Section 23A of the Federal Reserve Act. In general,
Section 23A imposes limits on the amount of such transactions, and also requires certain levels of collateral for loans to affiliated parties. It also limits the amount of advances to third parties which are collateralized by the securities or
obligations of Texas United or its subsidiaries.



Affiliate
transactions are also subject to Section 23B of the Federal Reserve Act which generally requires that certain transactions between State Bank, GNB Financial or Gateway and their affiliates be on terms substantially the same, or at least as
favorable to State Bank, GNB Financial or Gateway, as the case may be, as those prevailing at the time for comparable transactions with or involving other nonaffiliated persons. The



9



---

##### Table of Contents

##### Index to Financial Statements

Federal Reserve has also issued Regulation W which codifies prior regulations under Sections 23A and 23B of the Federal Reserve Act and interpretive guidance
with respect to affiliate transactions.



The restrictions on
loans to directors, executive officers, principal shareholders and their related interests (collectively referred to herein as insiders) contained in the Federal Reserve Act and Regulation O apply to all insured institutions and their
subsidiaries and holding companies. These restrictions include limits on loans to one borrower and conditions that must be met before such a loan can be made. There is also an aggregate limitation on all loans to insiders and their related
interests. These loans cannot exceed the institutions total unimpaired capital and surplus, and the FDIC may determine that a lesser amount is appropriate. Insiders are subject to enforcement actions for knowingly accepting loans in violation
of applicable restrictions.



Restrictions on Distribution of
Subsidiary Bank Dividends and Assets. Dividends paid by State Bank and GNB Financial have provided Texas Uniteds operating funds and for the foreseeable future it is anticipated that dividends paid by State Bank, GNB Financial and Gateway
to Texas United will continue to be Texas Uniteds source of operating funds.



Capital adequacy requirements of the FDIC serve to limit the amount of dividends that may be paid by State Bank. State Bank cannot pay a dividend if, after paying such dividend, it would be classified as
undercapitalized. The FDIC may declare a dividend payment by State Bank to be unsafe and unsound even though State Bank would continue to meet its capital requirements after the dividend.



Capital adequacy requirements of the OCC limit the amount of dividends that
may be paid by GNB Financial or Gateway. Neither GNB Financial nor Gateway can pay a dividend if, after paying the dividend, such bank would be classified as undercapitalized. In addition, without the OCCs approval, dividends may
not be paid by GNB Financial or Gateway in an amount in any calendar year which exceeds such banks total net profits for that year, plus its retained profits for the preceding two years, less any required transfers to capital surplus. National
banks such as GNB Financial and Gateway also may not pay dividends in excess of total retained profits, including current years earnings after deducting bad debts in excess of reserves for loan losses. In some cases, the OCC may find a
dividend payment that meets these statutory requirements to be an unsafe or unsound practice.



Because Texas United is a legal entity separate and distinct from its subsidiaries, its right to participate in the distribution of assets of any subsidiary upon the subsidiarys liquidation or reorganization
will be subject to the prior claims of the subsidiarys creditors. In the event of a liquidation or other resolution of an insured depository institution, the claims of depositors and other general or subordinated creditors are entitled to a
priority of payment over the claims of holders of any obligation of the institution to its shareholders, including any depository institution holding company (such as Texas United) or any shareholder or creditor thereof.



Examinations. Under FDICIA, all insured institutions must undergo
regular on-site examination by their appropriate banking agency and such agency may assess the institution for its costs of conducting the examination. The OCC periodically examines and evaluates national banks such as GNB Financial and Gateway and
the FDIC periodically examines and evaluates insured, state non-member banks such as State Bank. These examinations review areas such as capital adequacy, reserves, loan portfolio quality and management, consumer and other compliance issues,
investments, information systems, disaster recovery and contingency planning and management practices. Based upon such an evaluation, the OCC or the FDIC, as the case may be, may revalue the assets of a bank and require that it establish specific
reserves to compensate for the difference between the OCC-determined value or FDIC-determined value, as the case may be, and the book value of such assets. The TDB also conducts examinations of Texas-chartered banks but may accept the results of a
federal examination in lieu of conducting an independent examination.



Audit Reports. Insured institutions with total assets of $500 million or more must submit annual audit reports prepared by independent auditors to federal and state regulators. In some instances, the audit report of the
institutions holding company can be used to satisfy this requirement. Auditors must receive examination reports, supervisory agreements and reports of enforcement actions. In addition, financial statements prepared in accordance with generally
accepted accounting principles, managements certifications concerning responsibility



10



---

##### Table of Contents

##### Index to Financial Statements

for the financial statements, internal controls and compliance with legal requirements designated by the FDIC, and an attestation by the auditor regarding
the statements of management relating to the internal controls must be submitted. For institutions with total assets of more than $3 billion, independent auditors may be required to review quarterly financial statements. FDICIA requires that
independent audit committees be formed, consisting of outside directors only. The committees of such institutions must include members with experience in banking or financial management, must have access to outside counsel, and must not include
representatives of large customers.



Capital Adequacy
Requirements. The FDIC and the OCC have adopted regulations establishing minimum requirements for the capital adequacy of insured, state non-member banks and national banks, respectively. The FDIC and the OCC may establish higher minimum
requirements if, for example, a bank has previously received special attention or has a high susceptibility to interest rate risk.



Both the FDICs and the OCCs risk-based capital guidelines generally require their regulated banks to have a minimum ratio of Tier 1 capital to
total risk-weighted assets of 4.0% and a ratio of total capital to total risk-weighted assets of 8.0%. The capital categories have the same definitions for State Bank, GNB Financial and Gateway as for Texas United. As of December 31, 2005,
State Banks ratio of Tier 1 capital to total risk-weighted assets was 9.30% and its ratio of total capital to total risk-weighted assets was 10.10%. As of December 31, 2005, GNB Financials ratio of Tier 1 capital to total
risk-weighted assets was 9.78% and its ratio of total capital to total risk-weighted assets was 10.66%. As of December 31, 2005, Gateways ratio of Tier 1 capital to total risk-weighted assets was 9.84% and its ratio of total capital to
total risk-weighted assets was 10.99%.



The FDICs and the
OCCs leverage guidelines require insured, state non-member banks and national banks, respectively, to maintain Tier 1 capital of no less than 4.0% of average total assets, except in the case of certain highly rated banks for which the
requirement is 3.0% of average total assets. The TDB has issued a policy that generally requires Texas-chartered banks to maintain a leverage ratio (defined in accordance with federal capital guidelines) of 6.0%. As of December 31, 2005, State
Banks, GNB Financials and Gateways ratios of Tier 1 capital to average total assets (leverage ratio) were 7.07%, 8.79% and 7.83%, respectively.



Corrective Measures for Capital Deficiencies. The federal banking regulators are required to take prompt
corrective action with respect to capital-deficient institutions. Agency regulations define, for each capital category, the levels at which institutions are well-capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized and critically undercapitalized. A well-capitalized bank has a total risk-based capital ratio of 10.0% or higher; a Tier 1 risk-based capital ratio of
6.0% or higher; a leverage ratio of 5.0% or higher; and is not subject to any written agreement, order or directive requiring it to maintain a specific capital level for any capital measure. An adequately capitalized bank has a total
risk-based capital ratio of 8.0% or higher; a Tier 1 risk-based capital ratio of 4.0% or higher; a leverage ratio of 4.0% or higher (3.0% or higher if the bank was rated a composite 1 in its most recent examination report and is not experiencing
significant growth); and does not meet the criteria for a well-capitalized bank. A bank is undercapitalized if it fails to meet any one of the ratios required to be adequately capitalized. State Bank, GNB Financial and Gateway are all
classified as well-capitalized for purposes of the FDICs prompt corrective action regulations.



In addition to requiring undercapitalized institutions to submit a capital restoration plan, agency regulations contain broad restrictions on certain
activities of undercapitalized institutions including asset growth, acquisitions, branch establishment and expansion into new lines of business. With certain exceptions, an insured depository institution is prohibited from making capital
distributions, including dividends, and is prohibited from paying management fees to control persons if the institution would be undercapitalized after any such distribution or payment.



11



---

##### Table of Contents

##### Index to Financial Statements

As an institutions capital decreases, the federal regulators enforcement powers become more
severe. A significantly undercapitalized institution is subject to mandated capital raising activities, restrictions on interest rates paid and transactions with affiliates, removal of management and other restrictions. The FDIC has only very
limited discretion in dealing with a critically undercapitalized institution and is virtually required to appoint a receiver or conservator. Similarly, within 90 days of a national bank becoming critically undercapitalized, the OCC must appoint a
receiver or conservator unless certain findings are made with respect to the prospect for the institutions continued viability.



Banks with risk-based capital and leverage ratios below the required minimums may also be subject to certain administrative actions, including the
termination of deposit insurance upon notice and hearing, or a temporary suspension of insurance without a hearing in the event the institution has no tangible capital.



Deposit Insurance Assessments.The deposits held by State Bank, GNB Financial and Gateway are insured by the FDIC
through the BIF to the extent provided by law and they must pay assessments to the FDIC for such deposit insurance protection. The FDIC has adopted a risk-based assessment system as required by FDICIA. Under this system, FDIC-insured depository
institutions pay annual insurance premiums at rates based on their risk classification. Institutions assigned to higher risk classifications (that is, institutions that pose a greater risk of loss to their respective deposit insurance funds) pay
assessments at higher rates than institutions that pose a lower risk. An institutions risk classification is assigned based on its capital levels and the level of supervisory concern the institution poses to the regulators. In addition, the
FDIC can impose special assessments in certain instances.



The
FDIC established a process for raising or lowering all rates for insured institutions semi-annually if conditions warrant a change. Under this system, the FDIC has the flexibility to adjust the assessment rate schedule twice a year without seeking
prior public comment, but only within a range of five cents per $100 above or below the premium schedule adopted. Changes in the rate schedule outside the five cent range above or below the current schedule can be made by the FDIC only after a full
rulemaking with opportunity for public comment.



In addition to
BIF assessments, banks insured under the BIF are required to pay a portion of the interest due on bonds that were issued by the Financing Corporation (FICO) to help shore up the ailing Federal Savings and Loan Insurance Corporation in
1987. With regard to the assessment for the FICO obligation, for the fourth quarter 2005, the BIF rate was 0.0134% of deposits.



Enforcement Powers. The FDIC and the other federal banking agencies have broad enforcement powers, including the power to terminate deposit
insurance, impose substantial fines and other civil and criminal penalties and appoint a conservator or receiver. Failure to comply with applicable laws, regulations and supervisory agreements could subject Texas United or its banking subsidiaries,
as well as officers, directors and other institution-affiliated parties of these organizations, to administrative sanctions and potentially substantial civil money penalties. The appropriate federal banking agency may appoint the FDIC as conservator
or receiver for a banking institution (or the FDIC may appoint itself, under certain circumstances) if any one or more of a number of circumstances exist, including, without limitation, the fact that the banking institution is undercapitalized and
has no reasonable prospect of becoming adequately capitalized; fails to become adequately capitalized when required to do so; fails to submit a timely and acceptable capital restoration plan; or materially fails to implement an accepted capital
restoration plan. The TDB also has broad enforcement powers over State Bank, including the power to impose orders, remove officers and directors, impose fines and appoint supervisors and conservators.



Brokered Deposit Restrictions. The Financial Institutions Reform,
Recovery, and Enforcement Act of 1989 (FIRREA) and FDICIA generally limit institutions which are not well-capitalized from accepting brokered



12



---

##### Table of Contents

##### Index to Financial Statements

deposits. In general, undercapitalized capitalized institutions cannot accept, renew or roll over brokered deposits except with a waiver from the FDIC, and
are subject to restrictions on the interest rates that can be paid on such deposits. Undercapitalized institutions may not accept, renew, or roll over brokered deposits.



Cross-Guarantee Provisions. FIRREA contains a cross-guarantee provision which generally makes commonly
controlled insured depository institutions liable to the FDIC for any losses incurred in connection with the failure of a commonly controlled depository institution.



Community Reinvestment Act. The CRA and the regulations issued thereunder are intended to encourage banks to help
meet the credit needs of their service area, including low and moderate income neighborhoods, consistent with the safe and sound operations of the banks. These regulations also provide for regulatory assessment of a banks record in meeting the
needs of its service area when considering applications to establish branches, merger applications and applications to acquire the assets and assume the liabilities of another bank. FIRREA requires federal banking agencies to make public a rating of
a banks performance under the CRA. In the case of a bank holding company, the CRA performance record of the banks involved in the transaction are reviewed in connection with the filing of an application to acquire ownership or control of
shares or assets of a bank or to merge with any other bank holding company. An unsatisfactory record can substantially delay or block the transaction.



Consumer Laws and Regulations. In addition to the laws and regulations discussed herein, State Bank, GNB Financial and Gateway are also subject to
certain consumer laws and regulations that are designed to protect consumers in transactions with banks. While the list set forth herein is not exhaustive, these laws and regulations include the Truth in Lending Act, the Truth in Savings Act, the
Electronic Funds Transfer Act, the Expedited Funds Availability Act, the Equal Credit Opportunity Act, and the Fair Housing Act, among others. These laws and regulations mandate certain disclosure requirements and regulate the manner in which
financial institutions must deal with customers when taking deposits or making loans to such customers. State Bank, GNB Financial and Gateway must comply with the applicable provisions of these consumer protection laws and regulations as part of
their ongoing customer relations.



Privacy. In addition
to expanding the activities in which banks and bank holding companies may engage, the Gramm-Leach-Bliley Act also imposed new requirements on financial institutions with respect to customer privacy. The Gramm-Leach-Bliley Act generally prohibits
disclosure of customer information to non-affiliated third parties unless the customer has been given the opportunity to object and has not objected to such disclosure. Financial institutions are further required to disclose their privacy policies
to customers annually. Financial institutions, however, will be required to comply with state law if it is more protective of customer privacy than the Gramm-Leach-Bliley Act.



USA PATRIOT Act of 2001.The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept
and Obstruct Terrorism Act of 2001 (USA PATRIOT Act) was enacted in October 2001. The USA PATRIOT Act is intended to strengthen the ability of U.S. law enforcement and the intelligence communities to work cohesively to combat terrorism
on a variety of fronts. The potential impact of the USA PATRIOT Act on financial institutions of all kinds is significant and wide ranging. The USA PATRIOT Act contains a broad range of anti-money laundering and financial transparency laws and
requires various regulations, including: (i) due diligence requirements for financial institutions that administer, maintain, or manage private bank accounts or correspondent accounts for non-U.S. persons; (ii) standards for verifying
customer identification at account opening; (iii) rules to promote cooperation among financial institutions, regulators and law enforcement entities in identifying parties that may be involved in terrorism or money laundering; (iv) reports
by nonfinancial trades and business filed with the Treasury Departments Financial Crimes Enforcement Network for transactions exceeding $10,000; and (v) filing of suspicious activities reports involving securities by brokers and dealers
if they believe a customer may be violating U.S. laws and regulations.



13



---

##### Table of Contents

##### Index to Financial Statements

Sarbanes-Oxley Act of 2002



In June 2003, the Securities and Exchange Commission adopted final rules under Section 404 of the Sarbanes-Oxley Act of
2002 (SOX). Commencing with this 2005 annual report on Form 10-K, Texas United is required to include a report of management on its internal controls over financial reporting. The internal controls report includes a statement of
managements responsibility for establishing and maintaining adequate controls over financial reporting as of year-end; of the framework used by management to evaluate the effectiveness of Texas Uniteds internal controls over financial
reporting; and that Texas Uniteds independent registered public accounting firm has issued an attestation report on managements assessment of Texas Uniteds internal controls over financial reporting, which report is also required
to be filed as part of the annual report on Form 10-K.



Instability of Regulatory Structure



Various legislation and proposals to overhaul the bank regulatory system and limit the investments that a depository institution may make with insured funds, is from time to time introduced in Congress. Such legislation may change banking
statutes and the operating environment of Texas United and its banking subsidiaries in substantial and unpredictable ways. Texas United cannot determine the ultimate effect that any potential legislation, if enacted, or implemented regulations with
respect thereto, would have, upon the financial condition or results of operations of Texas United or its subsidiaries.



Expanding Enforcement Authority



One of the major additional burdens imposed on the banking industry by FDICIA is the increased ability of banking regulators to monitor the activities of
banks and their holding companies. In addition, the Federal Reserve Board and FDIC have extensive authority to police unsafe or unsound practices and violations of applicable laws and regulations by depository institutions and their holding
companies. For example, the FDIC may terminate the deposit insurance of any institution which it determines has engaged in an unsafe or unsound practice. The agencies can also assess civil money penalties, issue cease and desist or removal orders,
seek injunctions, and publicly disclose such actions. FDICIA, FIRREA and other laws have expanded the agencies authority in recent years, and the agencies have not yet fully tested the limits of their powers.



Effect on Economic Environment



The policies of regulatory authorities, including the monetary policy of the
Federal Reserve Board, have a significant effect on the operating results of bank holding companies and their subsidiaries. Among the means available to the Federal Reserve Board to affect the money supply are open market operations in U.S.
government securities, changes in the discount rate on member bank borrowings, and changes in reserve requirements against member bank deposits. These means are used in varying combinations to influence overall growth and distribution of bank loans,
investments and deposits, and their use may affect interest rates charged on loans or paid for deposits.



Federal Reserve Board monetary policies have materially affected the operating results of commercial banks in the past and are expected to continue to do
so in the future. The nature of future monetary policies and the effect of such policies on the business and earnings of Texas United and its subsidiaries cannot be predicted.



Item 1A.Risk Factors



An investment in Texas Uniteds Common Stock involves risks. The following is a description of the material risks and uncertainties that Texas United believes affect its business and an investment in the Common Stock. Additional risks
and uncertainties that Texas United is unaware of, or that it deems immaterial, also may become important factors that affect Texas United and its business. If any of the risks described in this annual



14



---

##### Table of Contents

##### Index to Financial Statements

report on Form 10-K were to occur, Texas Uniteds financial condition and results of operations could be materially and adversely affected. If this were
to happen, the value of the Common Stock could decline significantly and you could lose all or part of your investment.



Risks Associated With Texas Uniteds Business



If Texas United is not able to continue its historical levels of growth, it may not be able to maintain its historical earnings trends.



Texas United has expanded its business through
internal growth programs, acquisitions and opening de novo branches. Texas United may not be able to sustain its historical rate of growth or may not even be able to grow at all. In addition, Texas United may not be able to obtain the financing
necessary to fund additional growth and may not be able to identify and integrate suitable and profitable acquisition targets. Various factors, such as economic conditions and competition, may impede or prohibit the opening of new banking centers.
Further, Texas United may be unable to attract and retain experienced bankers, which could adversely affect its internal growth. If Texas United is not able to continue its historical levels of growth, it may not be able to maintain its historical
earnings trends.



If Texas United is unable to manage its
growth effectively, its operations could be negatively affected.



Companies like Texas United that experience rapid growth face various risks and difficulties, including:



| |  |  | finding suitable markets for expansion;
| | - |  | ---------------------------------------



| |  |  | finding suitable candidates for acquisition;
| | - |  | --------------------------------------------



| |  |  | attracting funding to support additional growth;
| | - |  | ------------------------------------------------



| |  |  | maintaining asset quality;
| | - |  | --------------------------



| |  |  | attracting and retaining qualified management; and
| | - |  | --------------------------------------------------



| |  |  | maintaining adequate regulatory capital.
| | - |  | ----------------------------------------



In addition, in order to manage its growth and maintain adequate information and reporting systems within its organization, Texas United must identify,
hire and retain additional qualified employees, particularly in the accounting and operational areas of its business.



If Texas United does not manage its growth effectively, its business, financial condition, results of operations and future prospects could be negatively
affected, and Texas United may not be able to continue to implement its business strategy and successfully conduct its operations.



If Texas United is unable to identify and acquire other financial institutions and successfully integrate its acquired businesses, its business and
earnings may be negatively affected.



Texas United
intends to continue its current growth strategy. The market for acquisitions remains highly competitive, and Texas United may be unable to find acquisition candidates in the future that fit its acquisition and growth strategy. To the extent that
Texas United is unable to find suitable acquisition candidates, an important component of its growth strategy may be lost.



Acquisitions of financial institutions involve operational risks and uncertainties and acquired companies may have unforeseen liabilities, exposure to
asset quality problems, key employee and customer retention problems and other problems that could negatively affect Texas Uniteds organization. Texas United may not be able to complete future acquisitions and, if completed, Texas United may
not be able to successfully integrate the operations, management, products and services of the entities that it acquires and eliminate redundancies. The



15



---

##### Table of Contents

##### Index to Financial Statements

integration process may also require significant time and attention from Texas Uniteds management that they would otherwise direct at servicing
existing business and developing new business. Texas Uniteds failure to successfully integrate the entities it acquires into its existing operations may increase its operating costs significantly and adversely affect its business and earnings.



Texas Uniteds business is subject to interest rate
risk and fluctuations in interest rates may adversely affect its earnings and capital levels.



The majority of Texas Uniteds assets are monetary in nature and, as a result, Texas United is subject to significant risk from changes in interest
rates. Changes in interest rates can impact Texas Uniteds net interest income as well as the valuation of its assets and liabilities. Texas Uniteds earnings are significantly dependent on its net interest income, which is the difference
between interest income on interest-earning assets, such as loans and securities, and interest expense on interest-bearing liabilities, such as deposits and borrowings. Texas United expects that it will periodically experience gaps in
the interest rate sensitivities of its assets and liabilities, meaning that either its interest-bearing liabilities will be more sensitive to changes in market interest rates than its interest-earning assets, or vice versa. In either event, if
market interest rates should move contrary to Texas Uniteds position, this gap may work against Texas United, and its earnings may be negatively affected.



An increase in the general level of interest rates may also, among other things, reduce the demand for loans and Texas
Uniteds ability to originate loans. Conversely, a decrease in the general level of interest rates, among other things, may lead to an increase in prepayments on Texas Uniteds loan and mortgage-backed securities portfolios and increased
competition for deposits. Accordingly, changes in the general level of market interest rates affect Texas Uniteds net yield on interest-earning assets, loan origination volume, loan and mortgage-backed securities portfolios and its overall
results.



Although Texas Uniteds asset-liability
management strategy is designed to control its risk from changes in the general level of market interest rates, market interest rates are affected by many factors outside of Texas Uniteds control, including inflation, recession, changes in
unemployment, money supply and international disorder and instability in domestic and foreign financial markets. In view of the continued low interest rates on savings, loans and investments that currently prevail, it is quite possible that
significant changes in interest rates may take place in the future, and Texas United cannot always accurately predict the nature or magnitude of such changes or how such changes may affect its business.



Texas Uniteds profitability depends significantly on local
economic conditions.



Texas Uniteds success
depends primarily on the general economic conditions of the geographic markets in which it operates. Unlike larger banks that are more geographically diversified, Texas United provides banking and financial services to customers primarily in the
central and south central areas of Texas and in counties in and surrounding the Dallas-Fort Worth, Texas metroplex. The local economic conditions in these areas have a significant impact on Texas Uniteds commercial, real estate and
construction loans, the ability of its borrowers to repay their loans and the value of the collateral securing these loans. A significant decline in general economic conditions, caused by inflation, recession, acts of terrorism, outbreak of
hostilities or other international or domestic calamities, unemployment or other factors could impact these local economic conditions and negatively affect Texas Uniteds financial results.



A large percentage of Texas Uniteds loans are secured by real
estate, and an adverse change in the real estate market may result in losses and adversely affect Texas Uniteds profitability.



Approximately 69.0% of Texas Uniteds loan portfolio as of December 31, 2005 was comprised of loans secured by real estate. An adverse change in
the economy affecting values of real estate generally or in Texas Uniteds market areas specifically could impair the value of Texas Uniteds collateral and its ability to sell the collateral upon foreclosure. In the event of a default
with respect to any of these loans, the amounts Texas United



16



---

##### Table of Contents

##### Index to Financial Statements

receives upon sale of the collateral may be insufficient to recover outstanding principal and interest on the loan. As a result, Texas Uniteds
profitability and financial condition could be negatively impacted by an adverse change in the real estate market.



Texas United could be subject to environmental risks and associated costs on its foreclosed real estate assets.



A significant portion of Texas Uniteds loan portfolio is secured by
real property. There is a risk that hazardous or toxic waste could be found on the properties that secure Texas Uniteds loans. If Texas United acquires such properties as a result of foreclosure, it could be held responsible for the cost of
cleaning up or removing this waste, and this cost could exceed the value of the underlying properties and adversely affect Texas Uniteds profitability. Although Texas United has policies and procedures that require it to perform an
environmental review before initiating any foreclosure action on real property, these reviews may not be sufficient to detect all potential environmental hazards.



Texas Uniteds allowance for loan losses may not be sufficient to cover actual loan losses, which could adversely
affect its earnings.



As a lender, Texas United is
exposed to the risk that its loan customers may not repay their loans according to the terms of these loans and the collateral securing the payment of these loans may be insufficient to fully compensate Texas United for the outstanding balance of
the loan plus the costs to dispose of the collateral. Texas United may experience significant loan losses which could have a material adverse effect on its operating results and financial condition. Management makes various assumptions and judgments
about the collectibility of Texas Uniteds loan portfolio, including the diversification by industry of its commercial loan portfolio, the effect of changes in the local real estate market on collateral values, the results of recent regulatory
examinations, the effects on the loan portfolio of current economic indicators and their probable impact on borrowers, the amount of charge-offs for the period, the amount of nonperforming loans and related collateral security, and the evaluation of
its loan portfolio by the external loan review.



Texas United
maintains an allowance for loan losses in an attempt to cover loan losses inherent in its loan portfolio. Additional loan losses will likely occur in the future and may occur at a rate greater than Texas United has experienced to date. In
determining the size of the allowance, Texas United relies on an analysis of its loan portfolio, its experience and its evaluation of general economic conditions. If Texas Uniteds assumptions prove to be incorrect, its current allowance may
not be sufficient and adjustments may be necessary to allow for different economic conditions or adverse developments in its loan portfolio. Material additions to the allowance would materially decrease net income.



In addition, federal and state regulators periodically review Texas
Uniteds allowance for loan losses and may require Texas United to increase its provision for loan losses or recognize further loan charge-offs, based on judgments different than those of Texas Uniteds management. Any increase in Texas
Uniteds allowance for loan losses or loan charge-offs as required by these regulatory agencies could have a material negative effect on Texas Uniteds operating results and financial condition.



Texas Uniteds small to medium-sized business target market may
have fewer financial resources to weather a downturn in the economy.



Texas United targets its business development and marketing strategy primarily to serve the banking and financial services needs of small to medium-sized businesses. These small to medium-sized businesses generally
have fewer financial resources in terms of capital or borrowing capacity than larger entities. If general economic conditions negatively impact the central and south central Texas area or the other markets in which Texas United operates, Texas
Uniteds results of operations and financial condition may be negatively affected.



17



---

##### Table of Contents

##### Index to Financial Statements

An interruption in or breach in security of Texas Uniteds information systems may result in a
loss of customer business.



Texas United relies
heavily on communications and information systems to conduct its business. Any failure or interruption or breach in security of these systems could result in failures or disruptions in Texas Uniteds customer relationship management, general
ledger, deposits, servicing or loan origination systems. Texas United cannot assure you that such failures or interruptions will not occur or, if they do occur, that they will be adequately addressed by Texas United. The occurrence of any failures
or interruptions could result in a loss of customer business and have a negative effect on Texas Uniteds results of operations and financial condition.



Risks Associated With Texas Uniteds Industry



Texas United faces strong competition from other financial institutions and financial service companies, which could adversely affect its operations
and financial condition.



Texas United faces vigorous
competition from banks and other financial institutions, including savings and loan associations, savings banks, finance companies and credit unions. A number of these banks and other financial institutions have substantially greater resources and
lending limits, larger branch systems and a wider array of banking services than Texas United does. Texas United also competes with other providers of financial services, such as money market mutual funds, brokerage firms, consumer finance
companies, insurance companies and governmental organizations, each of which may offer more favorable financing than Texas United is able to provide. Some of Texas Uniteds nonbank competitors are not subject to the same extensive regulations
that govern Texas United. This competition may reduce or limit Texas Uniteds margins on banking services, reduce its market share and adversely affect its results of operations and financial condition.



Texas United operates in a highly regulated environment and, as a
result, is subject to extensive regulation and supervision that could adversely affect its financial performance, and Texas United may be adversely affected by changes in federal and local laws and regulations.



Texas United is subject to extensive regulation, supervision and examination
by federal and state banking authorities. Any change in applicable regulations or federal or state legislation could have a substantial impact on Texas United, its subsidiary banks, and its operations. Additional legislation and regulations may be
enacted or adopted in the future that could significantly affect Texas Uniteds powers, authority and operations, or the powers, authority and operations of State Bank, GNB Financial and Gateway, which could have a material adverse effect on
Texas Uniteds financial condition and results of operations. Further, regulators have significant discretion and power to prevent or remedy unsafe or unsound practices or violations of laws by banks and bank holding companies in the
performance of their supervisory and enforcement duties. The exercise of this regulatory discretion and power may have a negative impact on Texas United.



Risks Associated With Texas United Common Stock



Texas Uniteds corporate organizational documents and the provisions of Texas law to which it is subject may delay or prevent a change in
control of Texas United that you may favor.



Texas
Uniteds articles of incorporation and bylaws contain various provisions which may delay, discourage or prevent an attempted acquisition or change of control of Texas United. These provisions include:



| |  |  | a board of directors classified into three classes of directors with the directors, of each class having staggered, three year terms;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a provision requiring the approval of the holders of at least 70% of Texas United common stock in the event of a merger or consolidation in which Texas United is not the surviving
entity in the transaction or the sale or exchange of all or substantially all of Texas Uniteds assets;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | a provision that any special meeting of Texas Uniteds shareholders may be called only by a majority of the board of directors, the president or the holders of at least 50% of
Texas Uniteds shares entitled to vote at the meeting;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a provision establishing certain advance notice procedures for nomination of candidates for election as directors and for shareholder proposals to be considered at an annual or
special meeting of shareholders; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a provision that denies shareholders the right to amend Texas Uniteds bylaws.
| | - |  | ------------------------------------------------------------------------------



Texas Uniteds articles of incorporation provide for noncumulative voting for directors and authorize the board of
directors to issue shares of its preferred stock without shareholder approval and upon such terms as the board of directors may determine. The issuance of Texas United preferred stock, while providing desirable flexibility in connection with
possible acquisitions, financings and other corporate purposes, could have the effect of making it more difficult for a third party to acquire, or of discouraging a third party from acquiring, a controlling interest in Texas United. In addition,
certain provisions of Texas law, including a provision which restricts certain business combinations between a Texas corporation and certain affiliated shareholders, may delay, discourage or prevent an attempted acquisition or change in control of
Texas United.



The trading volume in Texas United common
stock has been low.



Although Texas United common
stock is listed for trading on the National Market System of the Nasdaq Stock Market, the trading volume in Texas United common stock has been limited. A public trading market having the desired characteristics of depth, liquidity and orderliness
depends on the presence in the market place of willing buyers and sellers of Texas United common stock at any given time. This presence depends on the individual decisions of investors and general economic and market conditions over which Texas
United has no control. Given the limited trading volume of Texas United common stock, significant sales of its common stock by new or existing shareholders, or the expectation of these sales, could cause Texas Uniteds stock price to fall.



Risks Related to Texas Uniteds Pending Acquisition of Northwest
Bancshares, Inc.



There may be undiscovered risks or
losses associated with the Northwest acquisition.



As
a result of the pending acquisition of Northwest Bancshares, Inc., Texas United will acquire all of the assets and liabilities of Northwest, including, without limitation, its loan portfolio. Texas United has not previously owned or operated
Northwest and it does not have any detailed working experience related to its business and operations. There may be instances when Texas United, under its normal operating procedures, may find after the acquisition, that there may be additional
losses or undisclosed liabilities with respect to the assets and liabilities of Northwest, and, with respect to its loan portfolio, that the ability of a borrower to repay a loan may have become impaired, the quality of the value of the collateral
securing a loan may fall below Texas Uniteds standards or the allowance for credit losses may not be adequate. One or more of these factors might cause Texas United to have additional losses or liabilities, additional loan charge-offs or
increases in allowances for credit losses, which could have a negative impact upon its future income.



Texas United may not be able to successfully consummate the acquisition of Northwest and, even if the acquisition is consummated, Texas United may
not be able to integrate Northwests operations with its business efficiently.



While Texas United has entered into a definitive agreement to acquire all of the capital stock of Northwest, there are a number of conditions to completing the acquisition, and there can be no assurance that those
conditions will be satisfied. Even if the acquisition is consummated, it will create risks associated with the integration of Northwests operations with Texas Uniteds, including, without limitation, the loss of key employees and
customers, the disruption of ongoing businesses and possible inconsistencies in standards, controls and procedures.



19



---

##### Table of Contents

##### Index to Financial Statements

Texas United may not realize the benefits from the Northwest acquisition that it anticipates, or it may
not be able to integrate Northwests operations successfully. If Texas United fails to integrate the operations of Northwest efficiently, it could have a material adverse effect on Texas Uniteds business, financial condition, results of
operation and future prospects.



Item 1B.Unresolved Staff Comments



None.



Item 2.Properties



As of December 31, 2005, Texas United conducted business at 36 full service banking locations, four LPOs and 11 LSBs. Texas Uniteds headquarters are located at 202 W. Colorado Street, La Grange, Texas. State Bank owns all of the
buildings in which its banking centers are located except for the Tomball banking center, its four LPOs and its 11 LSBs. The lease for the Tomball location expires in June 2009. The leases on the LPOs range from month-to-month to five-year terms.
The lease terms on the LSBs expire in 2006 through 2010, not including optional renewal periods that may be available.



GNB Financial owns all of the buildings in which its banking centers are located except for the Muenster facility and the location in the Gainesville,
Texas Wal-Mart. The GNB Financial leases expire in July 2007 and October 2006, respectively, not including optional renewal periods which are available.



Gateway owns three of its banking centers and leases the other three banking facilities. The lease terms expire in 2007 through 2012, not including
optional renewal periods that may be available.



The following
tables set forth specific information on each location as of December 31, 2005:



|                                      |  |                            |  |                              |        
|------------------------------------- |  | -------------------------- |  | ---------------------------- | -------
|Location                              |  | Address                    |  | Deposits atDecember 31, 2005
|                                      |  |                            |  | (Dollars in thousands)      
|State Bank:                           |  |                            |  |                              |        
|La Grange and State Bank Headquarters |  | 202 W. Colorado            |  | $                            | 111,787
|                                      |  | La Grange, Texas 78945     |  |                              |        
|                                      |  |                           
|Flatonia                              |  | 205 East South Main        |  |                              | 33,053 
|                                      |  | Flatonia, Texas 78629      |  |                              |        
|                                      |  |                           
|Gonzales                              |  | 508 St. Louis              |  |                              | 50,987 
|                                      |  | Gonzales, Texas 78629      |  |                              |        
|                                      |  |                           
|Weimar                                |  | 201 N. Center Street       |  |                              | 11,682 
|                                      |  | Weimar, Texas 78962        |  |                              |        
|                                      |  |                           
|New Braunfels                         |  | 844 North Loop 37          |  |                              | 37,101 
|                                      |  | New Braunfels, Texas 78131 |  |                              |        
|                                      |  |                           
|Schulenburg                           |  | 301 Bucek St.              |  |                              | 20,938 
|                                      |  | Schulenburg, Texas 78956   |  |                              |        
|                                      |  |                           
|Dime Box                              |  | Bowes & Highway 141        |  |                              | 17,190 
|                                      |  | Dime Box, Texas 77853      |  |                              |        
|                                      |  |                           
|Tomball                               |  | 620 W. Main Street         |  |                              | 28,756 
|                                      |  | Tomball, Texas 77377       |  |                              |        
|                                      |  |                           
|Pleasanton                            |  | 1112 W. Oaklawn Drive      |  |                              | 29,175 
|                                      |  | Pleasanton, Texas 78064    |  |                              |        



20



---

##### Table of Contents

##### Index to Financial Statements

|                                           |  |                              |  |                              |        
|------------------------------------------ |  | ---------------------------- |  | ---------------------------- | -------
|Location                                   |  | Address                      |  | Deposits atDecember 31, 2005
|                                           |  |                              |  | (Dollars in thousands)      
|State Bank (continued):                    |  |                              |  |                              |        
|                                           |  |                             
|Hempstead                                  |  | 1250 Austin Street           |  | $                            | 56,362 
|                                           |  | Hempstead, Texas 77445       |  |                              |        
|                                           |  |                             
|Waller                                     |  | 31250 FM 2920                |  |                              | 54,724 
|                                           |  | Waller, Texas 77484          |  |                              |        
|                                           |  |                             
|Cedar Park                                 |  | 650 E. Witestone Blvd.       |  |                              | 25,755 
|                                           |  | Cedar Park, Texas 78613      |  |                              |        
|                                           |  |                             
|Austin                                     |  | 12730 Research Blvd.         |  |                              | 26,862 
|                                           |  | Austin, Texas 78759          |  |                              |        
|                                           |  |                             
|Lexington                                  |  | 8933 N. Hwy 77               |  |                              | 9,655  
|                                           |  | Lexington, Texas 78747       |  |                              |        
|                                           |  |                             
|Bryan Main                                 |  | 2900 Texas Avenue            |  |                              | 58,447 
|                                           |  | Bryan, Texas 77802           |  |                              |        
|                                           |  |                             
|Bryan North                                |  | 1500 N. Texas Avenue         |  |                              | 11,052 
|                                           |  | Bryan, Texas 77803           |  |                              |        
|                                           |  |                             
|College Station                            |  | 2202 Longmire                |  |                              | 19,917 
|                                           |  | College Station, Texas 77840 |  |                              |        
|                                           |  |                             
|Liberty Hill                               |  | 101 Bronco Blvd.             |  |                              | 10,912 
|                                           |  | Liberty Hill, Texas 78942    |  |                              |        
|                                           |  |                             
|Caldwell                                   |  | 129 W. Buck Street           |  |                              | 72,378 
|                                           |  | Caldwell, Texas 77836        |  |                              |        
|                                           |  |                             
|Lexington Downtown                         |  | 604 Wheatley Street          |  |                              | 17,403 
|                                           |  | Lexington, Texas 78947       |  |                              |        
|                                           |  |                             
|Wellborn Road (opened July 2005)           |  | 12995 FM 2154                |  |                              | 2,362  
|                                           |  | College Station, Texas 77845 |  |                              |        
|                                           |  |                             
|Magnolia (opened July 2005)                |  | 18415 FM 1488                |  |                              | 4,659  
|                                           |  | Magnolia, Texas 77354        |  |                              |        
|                                           |  |                             
|Copperfield (opened November 2005)         |  | 4282 Boonville Road          |  |                              | 498    
|                                           |  | Bryan, Texas 77802           |  |                              |        
|GNB Financial:                             |  |                              |  |                              |        
|Gainesville and GNB Financial Headquarters |  | 100 E. California Street     |  | $                            | 113,394
|                                           |  | Gainesville, Texas 76240     |  |                              |        
|                                           |  |                             
|Gainesville Wal-Mart                       |  | 1800 Lawrence Street         |  |                              | 2,423  
|                                           |  | Gainesville, Texas 76240     |  |                              |        
|                                           |  |                             
|Ennis                                      |  | 2200 W. Ennis Avenue         |  |                              | 21,410 
|                                           |  | Ennis, Texas 75119           |  |                              |        
|                                           |  |                             
|Muenster                                   |  | 1000 E. Division             |  |                              | 11,892 
|                                           |  | Muenster, Texas 76252        |  |                              |        
|                                           |  |                             
|Sanger                                     |  | 1100 N. Stemmons             |  |                              | 26,848 
|                                           |  | Sanger, Texas 76266          |  |                              |        
|                                           |  |                             
|The Colony                                 |  | 4400 Main Street             |  |                              | 19,447 
|                                           |  | The Colony, Texas 75056      |  |                              |        
|                                           |  |                             
|Waxahachie                                 |  | 401 Ferris Avenue            |  |                              | 8,648  
|                                           |  | Waxahachie, Texas 75165      |  |                              |        



21



---

##### Table of Contents

##### Index to Financial Statements

|                                 |  |                                           |  |                              |        
|-------------------------------- |  | ----------------------------------------- |  | ---------------------------- | -------
|Location                         |  | Address                                   |  | Deposits atDecember 31, 2005
|                                 |  |                                           |  | (Dollars in thousands)      
|Gateway:                         |  |                                           |  |                              |        
|Dallas and Gateway Headquarters  |  | 12655 North Central Expressway, Suite 100 |  | $                            | 104,780
|                                 |  | Dallas, Texas 75243                       |  |                              |        
|                                 |  |                                          
|Carrollton                       |  | 2650 Midway Road, Suite 100               |  |                              | 2,792  
|                                 |  | Carrollton, Texas 75006                   |  |                              |        
|                                 |  |                                          
|Balch Springs                    |  | 3636 Shepherd Lane                        |  |                              | 46,610 
|                                 |  | Balch Springs, Texas 75180                |  |                              |        
|                                 |  |                                          
|Mesquite                         |  | 2424 Beltline Road                        |  |                              | 26,853 
|                                 |  | Mesquite, Texas 75150                     |  |                              |        
|                                 |  |                                          
|Frisco                           |  | 6801 Gaylord Parkway, Suite 101           |  |                              | 30,519 
|                                 |  | Frisco, Texas 75034                       |  |                              |        
|                                 |  |                                          
|Frisco West                      |  | 2860 Main Street                          |  |                              | 5,031  
|                                 |  | Frisco, Texas 75034                       |  |                              |        
|Loan Production Offices (LPOs):  |  |                                           |  |                              |        
|McMillian                        |  | 8303 Mopac, Suite A-120                   |  |                              | N/A    
|                                 |  | Austin, Texas 78746                       |  |                              |        
|                                 |  |                                          
|Smithville                       |  | 110 NE 2nd Street                         |  |                              | N/A    
|                                 |  | Smithville, Texas 78957                   |  |                              |        
|                                 |  |                                          
|Victoria                         |  | 1501 Mockingbird, Suite 239               |  |                              | N/A    
|                                 |  | Victoria, Texas 77904                     |  |                              |        
|                                 |  |                                          
|Frisco                           |  | 6801 Gaylord Parkway, Suite 101           |  |                              | N/A    
|                                 |  | Frisco, Texas 75034                       |  |                              |        
|Limited Service Branches (LSBs): |  |                                           |  |                              |        
|Capstar                          |  | 3307 Northland Drive, Suite 370           |  |                              | N/A    
|                                 |  | Austin, Texas 78759                       |  |                              |        
|                                 |  |                                          
|Mopac                            |  | 11921 Mopac Expressway, Suite 100 B       |  |                              | N/A    
|                                 |  | Austin, Texas 78759                       |  |                              |        
|                                 |  |                                          
|Kirby                            |  | 3730 Kirby Drive, Suite 1200              |  |                              | N/A    
|                                 |  | Houston, Texas 77098                      |  |                              |        
|                                 |  |                                          
|Woodlands                        |  | 1610 Woodstead Ct., Suite 130             |  |                              | N/A    
|                                 |  | The Woodlands, Texas 77380                |  |                              |        
|                                 |  |                                          
|Baytown                          |  | 9855 Eagle Drive Road                     |  |                              | N/A    
|                                 |  | Mt. Belvieu, Texas 77580                  |  |                              |        
|                                 |  |                                          
|North Houston                    |  | 7915 FM 1960, Suite 120                   |  |                              | N/A    
|                                 |  | Houston, Texas 77580                      |  |                              |        
|                                 |  |                                          
|SA San Pedro                     |  | 14100 San Pedro, Suite 501                |  |                              | N/A    
|                                 |  | San Antonio, Texas 78232                  |  |                              |        
|                                 |  |                                          
|SA Central Parkway               |  | 1000 Central Parkway North, Suite 220     |  |                              | N/A    
|                                 |  | San Antonio, Texas 78232                  |  |                              |        
|                                 |  |                                          
|Afton Oaks                       |  | 400 N. Loop 1604, Suite 105               |  |                              | N/A    
|                                 |  | San Antonio, Texas 78232                  |  |                              |        
|                                 |  |                                          
|Richmond                         |  | 11000 Richmond, Suite 120                 |  |                              | N/A    
|                                 |  | Houston, Texas 77042                      |  |                              |        
|                                 |  |                                          
|Gulfgate                         |  | 2900 Woodridge, Chase Gulfgate, Suite 301 |  |                              | N/A    
|                                 |  | Houston, Texas 77087                      |  |                              |        



22



---

##### Table of Contents

##### Index to Financial Statements

Item 3.Legal Proceedings



Texas United, State Bank, GNB Financial and Gateway from time to time are involved in legal proceedings arising in the normal course of business. Management believes that neither Texas United nor any of its banking
subsidiaries are a party to, or any of their property the subject of, any material pending or threatened legal proceedings, which, if determined adversely, would have a material adverse effect upon the consolidated financial condition, results of
operations or cash flows of Texas United.



Item 4.Submission of Matters to a Vote of Security Holders



A special meeting of Texas Uniteds shareholders was held on November 22, 2005. At the special meeting, the shareholders of Texas United considered
and acted on the following proposals:



1. A
proposal to approve the Agreement and Plan of Reorganization, dated as of May 2, 2005, by and between Texas United and Gateway Holding Company pursuant to which Gateway Holding Company will merge with and into Texas United, all on and subject to the
terms and conditions contained therein. A total of 5,459,268 shares voted in favor of the proposal, 575,608 shares voted against the proposal and 13,235 shares abstained.



2. A proposal to adjourn the special meeting to a later date or dates, if necessary, to permit further
solicitation of proxies in the event there are not sufficient votes at the time of the special meeting to approve the merger agreement. This item was dismissed because enough votes were either represented in person or by proxy.



23



---

##### Table of Contents

##### Index to Financial Statements

PART II.



Item 5.Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities



Texas Uniteds Common Stock began trading on July 31, 2002 and is listed on the NASDAQ National Market System
under the symbol TXUI. As of February 28, 2006, there were 9,226,331 shares issued and outstanding and approximately 1,238 shareholders of record. The number of beneficial owners is unknown to Texas United at this time.



The high and low intra-day sales prices of Texas United Common Stock as
reported by the NASDAQ National Market by quarter for the 2005 and 2004 fiscal years were as follows:



|               |  |      |       |     |   |      
|-------------- |  | ---- | ----- | --- | - | -----
|2005           |  | High |       | Low
|First quarter  |  | $    | 20.00 |     | $ | 17.65
|Second quarter |  |      | 18.50 |     |   | 16.30
|Third quarter  |  |      | 20.73 |     |   | 17.54
|Fourth quarter |  |      | 20.47 |     |   | 17.37
|               |  |     
|2004           |  |      |       |    
|First quarter  |  | $    | 19.72 |     | $ | 15.91
|Second quarter |  |      | 19.20 |     |   | 17.05
|Third quarter  |  |      | 17.99 |     |   | 16.90
|Fourth quarter |  |      | 20.00 |     |   | 17.38



Dividends



Holders of Common Stock are entitled to receive dividends when, as and if
declared by Texas Uniteds Board of Directors out of funds legally available therefor. While Texas United has declared dividends on its Common Stock since inception in 1998, and paid quarterly dividends aggregating $0.08 per share in 2005,
there is no assurance that Texas United will continue to pay dividends in the future.



The primary source of cash revenues to Texas United is dividends paid by State Bank, GNB Financial and Gateway (collectively, the Banks) with respect to their respective capital stock. There are certain
restrictions on the payment of such dividends imposed by federal and state banking laws, regulations and authorities. Under federal law, the Banks cannot pay a dividend if it will cause the Banks to be undercapitalized. The Banks are
also subject to risk-based capital rules that restrict their ability to pay dividends. The risk-based capital rules set a specific schedule for achieving minimum capital levels in relation to risk-weighted assets. Regulatory authorities can impose
stricter limitations on the ability of the Banks to pay dividends if they consider the payment to be an unsafe or unsound practice.



The per share cash dividends paid by Texas United by quarter for the last two fiscal years were as follows:



|               |  |      |      |      |   |     
|-------------- |  | ---- | ---- | ---- | - | ----
|               |  | 2005 |      | 2004
|First quarter  |  | $    | 0.08 |      | $ | 0.07
|Second quarter |  |      | 0.08 |      |   | 0.07
|Third quarter  |  |      | 0.08 |      |   | 0.07
|Fourth quarter |  |      | 0.08 |      |   | 0.07



Issuer Purchases of Equity
Securities



None.



24



---

##### Table of Contents

##### Index to Financial Statements

Item 6.Selected Consolidated Financial Data



The following table summarizes the selected consolidated financial data of Texas United as of and for each of the years in the five-year period ended December 31, 2005. The following selected consolidated
financial data should be read in conjunction with Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations and Texas Uniteds consolidated financial statements and the notes thereto. The
consolidated financial statements as of December 31, 2005 and 2004 and for each of the three years in the period ended December 31, 2005 and the reports thereon of BKD, LLP and Grant Thornton LLP are included elsewhere in this document.



|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|--------------------------------------------------- |  | --------------------------------------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                    |  | As of and For the Years Ended December 31,                      |          
|                                                    |  | 2005                                                            |           |   | 2004 |   |           | 2003 |  |   | 2002    |   |  | 2001 |        
|                                                    |  | (Dollars and share amounts in thousands, except per share data) |          
|Statements of Earnings Data:                        |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Interest income                                     |  | $                                                               | 75,735    |   |      | $ | 45,449    |      |  | $ | 34,650  |   |  | $    | 31,593  |   |  | $ | 29,472  |  
|Interest expense                                    |  |                                                                 | 22,769    |   |      |   | 12,763    |      |  |   | 10,478  |   |  |      | 10,373  |   |  |   | 13,064  |  
|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income                                 |  |                                                                 | 52,966    |   |      |   | 32,686    |      |  |   | 24,172  |   |  |      | 21,220  |   |  |   | 16,408  |  
|Provision for loan losses                           |  |                                                                 | 3,838     |   |      |   | 1,850     |      |  |   | 2,900   |   |  |      | 1,900   |   |  |   | 925     |  
|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net interest income after provision for loan losses |  |                                                                 | 49,128    |   |      |   | 30,836    |      |  |   | 21,272  |   |  |      | 19,320  |   |  |   | 15,483  |  
|Noninterest income                                  |  |                                                                 | 24,662    |   |      |   | 19,083    |      |  |   | 15,855  |   |  |      | 12,484  |   |  |   | 8,287   |  
|Noninterest expense                                 |  |                                                                 | 57,640    |   |      |   | 41,061    |      |  |   | 29,992  |   |  |      | 25,888  |   |  |   | 19,761  |  
|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Earnings before income taxes                        |  |                                                                 | 16,150    |   |      |   | 8,858     |      |  |   | 7,135   |   |  |      | 5,916   |   |  |   | 4,009   |  
|Provision for income taxes                          |  |                                                                 | 5,414     |   |      |   | 2,808     |      |  |   | 1,894   |   |  |      | 1,638   |   |  |   | 785     |  
|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net earnings                                        |  | $                                                               | 10,736    |   |      | $ | 6,050     |      |  | $ | 5,241   |   |  | $    | 4,278   |   |  | $ | 3,224   |  
|                                                    |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Common Share Data:(1)                               |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic earnings per share                            |  | $                                                               | 1.35      |   |      | $ | 1.15      |      |  | $ | 1.31    |   |  | $    | 1.12    |   |  | $ | 0.86    |  
|Diluted earnings per share                          |  |                                                                 | 1.31      |   |      |   | 1.11      |      |  |   | 1.26    |   |  |      | 1.07    |   |  |   | 0.83    |  
|Book value per share                                |  |                                                                 | 14.95     |   |      |   | 13.44     |      |  |   | 9.49    |   |  |      | 8.94    |   |  |   | 7.35    |  
|Tangible book value per share(2)                    |  |                                                                 | 7.12      |   |      |   | 7.61      |      |  |   | 7.13    |   |  |      | 6.43    |   |  |   | 5.50    |  
|Cash dividends declared per share                   |  |                                                                 | 0.32      |   |      |   | 0.28      |      |  |   | 0.28    |   |  |      | 0.28    |   |  |   | 0.24    |  
|Dividend payout ratio                               |  |                                                                 | 24.3      | % |      |   | 25.6      | %    |  |   | 21.4    | % |  |      | 25.0    | % |  |   | 27.9    | %
|                                                    |  |                                                                 |           |   |     
|Weighted average shares outstanding (basic)         |  |                                                                 | 7,930     |   |      |   | 5,264     |      |  |   | 3,984   |   |  |      | 3,826   |   |  |   | 3,742   |  
|Weighted average shares outstanding (diluted)       |  |                                                                 | 8,184     |   |      |   | 5,442     |      |  |   | 4,151   |   |  |      | 3,998   |   |  |   | 3,894   |  
|Shares outstanding at end of period                 |  |                                                                 | 9,204     |   |      |   | 7,796     |      |  |   | 4,002   |   |  |      | 3,960   |   |  |   | 3,724   |  
|                                                    |  |                                                                 |           |   |     
|Balance Sheet Data (at period end):                 |  |                                                                 |           |   |      |   |           |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total assets                                        |  | $                                                               | 1,552,459 |   |      | $ | 1,141,366 |      |  | $ | 637,684 |   |  | $    | 587,272 |   |  | $ | 453,839 |  
|Securities                                          |  |                                                                 | 269,174   |   |      |   | 301,631   |      |  |   | 184,547 |   |  |      | 132,140 |   |  |   | 109,877 |  
|Loans (including loans held-for-sale)               |  |                                                                 | 1,031,838 |   |      |   | 693,548   |      |  |   | 384,331 |   |  |      | 386,315 |   |  |   | 274,945 |  
|Allowance for loan losses                           |  |                                                                 | 9,592     |   |      |   | 6,685     |      |  |   | 3,893   |   |  |      | 3,296   |   |  |   | 1,754   |  
|Total deposits                                      |  |                                                                 | 1,121,422 |   |      |   | 880,075   |      |  |   | 501,136 |   |  |      | 452,919 |   |  |   | 375,688 |  
|Borrowings                                          |  |                                                                 | 205,755   |   |      |   | 105,940   |      |  |   | 71,875  |   |  |      | 62,945  |   |  |   | 39,232  |  
|Total shareholders' equity                          |  |                                                                 | 137,913   |   |      |   | 104,812   |      |  |   | 37,987  |   |  |      | 35,418  |   |  |   | 27,372  |  



25



---

##### Table of Contents

##### Index to Financial Statements

|                                                          |  |                                                                |   |  |        |   |  |        |   |  |        |   |  |        |  
|--------------------------------------------------------- |  | -------------------------------------------------------------- | - |  | ------ | - |  | ------ | - |  | ------ | - |  | ------ | -
|                                                          |  | As of and For the Years Ended December 31,                     |  
|                                                          |  | 2005                                                           |   |  | 2004   |   |  | 2003   |   |  | 2002   |   |  | 2001   |  
|                                                          |  | (Dollars and share amounts in thousands, exceptper share data) |  
|                                                          |  |                                                                |   |  |       
|Selected Financial Ratios and Other Data:                 |  |                                                                |   |  |        |   |  |        |   |  |        |   |  |        |  
|Performance Ratios and Other Data:                        |  |                                                                |   |  |        |   |  |        |   |  |        |   |  |        |  
|Return on average assets                                  |  | 0.87                                                           | % |  | 0.74   | % |  | 0.86   | % |  | 0.86   | % |  | 0.79   | %
|Return on average equity                                  |  | 9.80                                                           |   |  | 9.97   |   |  | 14.12  |   |  | 13.53  |   |  | 12.07  |  
|Net interest margin                                       |  | 4.92                                                           |   |  | 4.44   |   |  | 4.44   |   |  | 4.86   |   |  | 4.62   |  
|Efficiency ratio, gross(3)                                |  | 74.09                                                          |   |  | 79.49  |   |  | 77.33  |   |  | 80.28  |   |  | 81.14  |  
|                                                          |  |                                                                |   |  |       
|Asset Quality Ratios:(4)                                  |  |                                                                |   |  |        |   |  |        |   |  |        |   |  |        |  
|Nonperforming assets to total loans and other real estate |  | 0.68                                                           | % |  | 0.56   | % |  | 0.59   | % |  | 0.52   | % |  | 0.20   | %
|Net charge-offs to average loans                          |  | 0.35                                                           |   |  | 0.19   |   |  | 0.61   |   |  | 0.34   |   |  | 0.29   |  
|Allowance for loan losses to total loans                  |  | 0.93                                                           |   |  | 0.96   |   |  | 1.01   |   |  | 0.85   |   |  | 0.64   |  
|Allowance for loan losses to nonperforming loans(5)       |  | 203.39                                                         |   |  | 222.02 |   |  | 195.82 |   |  | 197.48 |   |  | 334.73 |  
|                                                          |  |                                                                |   |  |       
|Capital Ratios:(6)                                        |  |                                                                |   |  |        |   |  |        |   |  |        |   |  |        |  
|Leverage ratio                                            |  | 8.29                                                           | % |  | 7.08   | % |  | 6.46   | % |  | 5.49   | % |  | 6.49   | %
|Average shareholders' equity to average total assets      |  | 8.93                                                           |   |  | 7.43   |   |  | 6.07   |   |  | 6.35   |   |  | 6.42   |  
|Tier 1 risk-based capital ratio                           |  | 9.59                                                           |   |  | 10.40  |   |  | 9.54   |   |  | 7.97   |   |  | 10.16  |  
|Total risk-based capital ratio                            |  | 10.45                                                          |   |  | 11.31  |   |  | 10.47  |   |  | 8.83   |   |  | 10.80  |  

---

|(1) | Adjusted for a three-for-two stock split effective October 15, 2003.
|--- | --------------------------------------------------------------------

|(2) | Calculated by dividing total assets, less total liabilities, goodwill and core deposit intangibles, by shares outstanding at end of period.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Efficiency ratio is calculated on a gross, pre-tax basis and consists of noninterest expense, excluding securities losses, divided by net interest income plus noninterest income,
excluding securities gains.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | At period end, except for net loan charge-offs to average loans.
|--- | ----------------------------------------------------------------

|(5) | Nonperforming loans consist of nonaccrual loans, loans contractually past due 90 days or more and restructured loans.
|--- | ---------------------------------------------------------------------------------------------------------------------

|(6) | At period end, except for average shareholders equity to average total assets, which is for periods ended at such dates.
|--- | -------------------------------------------------------------------------------------------------------------------------



Item 7.Managements Discussion and Analysis of Financial Condition and Results of Operations



Special Cautionary Notice Regarding Forward-looking Statements



Certain of the matters in this document and in documents incorporated by reference herein, including under the caption Managements Discussion
and Analysis of Financial Condition and Results of Operations, may constitute forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements
include information about possible or assumed future results of Texas Uniteds operations or performance. The use of any of the words believe, expect, anticipate, estimate, continue,
intend, may, will, should, or similar expressions, identifies these forward-looking statements. Texas United cautions you that a number of important events could cause actual results to differ
materially from those currently anticipated in any forward-looking statement. These possible events or factors include, without limitation:



| |  | deposit attrition, operating costs, customer loss and business disruption are greater than we expect;
| | - | -----------------------------------------------------------------------------------------------------



| |  | competitive factors including product and pricing pressures among financial services organizations may increase;
| | - | ----------------------------------------------------------------------------------------------------------------



| |  | any future acquisitions are more difficult to integrate than expected;
| | - | ----------------------------------------------------------------------



| |  | changes in the interest rate environment reduce our interest margins;
| | - | ---------------------------------------------------------------------



| |  | changes in market rates and prices may adversely impact securities, loans, deposits, mortgage servicing rights, and other financial instruments;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  | general business and economic conditions in the markets Texas United serves change or are less favorable than it expects;
| | - | -------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

##### Index to Financial Statements

| |  | legislative or regulatory changes adversely affect Texas Uniteds business;
| | - | ---------------------------------------------------------------------------



| |  | personal or commercial bankruptcies increase;
| | - | ---------------------------------------------



| |  | changes in accounting principles, policies or guidelines;
| | - | ---------------------------------------------------------



| |  | changes occur in the securities markets; and
| | - | --------------------------------------------



| |  | technology-related changes are harder to make or more expensive than Texas United anticipates.
| | - | ----------------------------------------------------------------------------------------------



A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement.
Texas United believes it has chosen the assumptions or bases in good faith and that they are reasonable. However, Texas United cautions you that assumptions or bases almost always vary from actual results, and the differences between assumptions or
bases and actual results can be material. Texas United will not update these statements unless the securities laws require us to do so.



Managements Discussion and Analysis of Financial Condition and Results of Operations analyzes the major elements of Texas Uniteds balance
sheets and statements of earnings. This section should be read in conjunction with Texas Uniteds consolidated financial statements and accompanying notes and other detailed information appearing elsewhere in this annual report on Form 10-K.



For the Years Ended December 31, 2005, 2004 and 2003



Overview



Texas United generates
the majority of its revenue from interest on loans, service charges on customer accounts and income from investment securities. The revenues are offset by interest expense paid on deposits and other borrowings and non-interest expense such as
administrative and occupancy expenses. Net interest income is the difference between interest income on earning assets such as loans and securities and interest expense on liabilities such as deposits and borrowings which are used to fund those
assets. Net interest margin is determined by dividing net interest income by average interest-earning assets. Interest income is Texas Uniteds largest source of revenue, representing 75.4% of total revenue during 2005. The level of interest
rates and the volume and mix of earning assets and interest-bearing liabilities impact net interest income and margin. The current rising interest rate environment has been positive for Texas Uniteds net interest margin. The net interest
margins for the years ended December 31, 2005, 2004 and 2003, were 4.92%, 4.44% and 4.44%, respectively. The increases in net interest margin and net interest income for the year ended December 31, 2005, were primarily the result of higher
market interest rates earned on increased earning assets volumes as a result of growth from acquisitions and internal growth.



Net earnings for the years ended December 31, 2005, 2004 and 2003 were $10.7 million, $6.1 million and $5.2 million, respectively, and diluted
earnings per share of common stock for the same periods were $1.31, $1.11 and $1.26, respectively. The increases in net earnings over the three year periods ended December 31, 2005 were primarily the result of growth from acquisitions, internal
growth and higher market interest rates earned on previously existing, newly originated and acquired earning assets. The returns on average assets for the years ended December 31, 2005, 2004 and 2003 were 0.87%, 0.74% and 0.86%, respectively.
The returns on average equity for the years ended December 31, 2005, 2004 and 2003 were 9.80%, 9.97% and 14.12%, respectively.



Diluted earnings per share for the year ended December 31, 2005 were impacted by the issuance of approximately 1,357,000 shares of common stock in
connection with the Gateway Holding Company acquisition on December 1, 2005. Diluted earnings per share for the year ended December 31, 2004 were impacted by the issuance of approximately 1,457,000 shares of common stock in connection with
the GNB Bancshares acquisition in October 2004 and the sale of 2,300,000 shares of common stock through a public offering in



27



---

##### Table of Contents

##### Index to Financial Statements

August 2004. Weighted average diluted shares outstanding for the year 2005 were approximately 8,184,000 compared with 5,442,000 for the year 2004, a weighted
average increase of approximately 2,742,000 shares. At December 31, 2005, total common shares outstanding were 9,204,076.



Total assets at December 31, 2005, 2004 and 2003 were $1.552 billion, $1.141 billion and $637.7 million, respectively. Investment securities at
December 31, 2005, 2004 and 2003 were $269.2 million, $301.6 million and $184.5 million, respectively. Total loans, before the provision for loan losses, at December 31, 2005, 2004 and 2003 were $1.032 billion, $693.5 million and $384.3
million, respectively. Earning assets at December 31, 2005, 2004 and 2003 were $1.301 billion, $972.2 million and $565.0 million, respectively.



Total deposits at December 31, 2005, 2004 and 2003 were $1.121 billion, $880.1 million and $501.1 million, respectively. Borrowings at
December 31, 2005, 2004 and 2003 were $205.8 million, $105.9 million and $71.9 million, respectively. Interest-bearing liabilities at December 31, 2005, 2004 and 2003 were $803.7 million, $837.5 million and $496.7 million, respectively.
Shareholders equity at December 31, 2005, 2004 and 2003 was $137.9 million, $104.8 million and $38.0 million, respectively.



Two principal components of Texas Uniteds growth strategy are internal growth and strategic acquisitions. On December 1, 2005, Texas United
completed the acquisition of Gateway Holding Company and its wholly-owned subsidiary, Gateway National Bank, headquartered in Dallas, Texas, and on October 1, 2004, Texas United completed the acquisition of GNB Bancshares and its wholly-owned
subsidiary, GNB Financial, headquartered in Gainesville, Texas. In July 2004, Texas United completed the acquisition of two Central Bank branches and in February 2004, Texas United completed the acquisition of Community Home Loan Inc., a mortgage
banking company formerly domiciled in Houston, Texas, which was restructured during the second quarter of 2005 and currently operates as part of State Banks mortgage banking division.



Critical Accounting Policies



Texas Uniteds accounting policies are integral to understanding the results reported. Texas Uniteds policies are described in detail in Note A to the consolidated financial statements included in this annual report on Form 10-K.
Texas United believes that of its significant accounting policies, the allowance for loan losses and mortgage servicing rights assets may involve a higher degree of judgment and complexity.



Allowance for Loan LossesThe allowance for loan losses is a
valuation allowance for probable losses incurred on loans. Loans are charged to the allowance when the loss actually occurs or when a determination is made that a probable loss has occurred. Recoveries are credited to the allowance at the time of
recovery. Throughout the year, management estimates the probable level of losses to determine whether the allowance for credit losses is adequate to absorb losses in the existing portfolio. Based on these estimates, an amount is charged to the
provision for loan losses and credited to the allowance for loan losses in order to adjust the allowance to a level determined to be adequate to absorb losses. Managements judgment as to the level of probable losses on existing loans involves
the consideration of current economic conditions and their estimated effects on specific borrowers; an evaluation of the existing relationships among loans, potential loan losses and the present level of the allowance; results of examinations of the
loan portfolio by regulatory agencies; and managements internal review of the loan portfolio. In determining the collectibility of certain loans, management also considers the fair value of any underlying collateral. The amount ultimately
realized may differ from the carrying value of these assets because of economic, operating or other conditions beyond Texas Uniteds control. Please refer to the subsequent discussion of Allowance for Loan Losses on page 39 as well
as Note A to Texas Uniteds consolidated financial statements included in this annual report on Form 10-K for additional insight into managements approach and methodology in estimating the allowance for loan losses.



Mortgage Servicing Rights AssetsMortgage servicing rights assets
are established and accounted for based on discounted cash flow modeling techniques which require management to make estimates regarding the



28



---

##### Table of Contents

##### Index to Financial Statements

amount and timing of expected future cash flows, including assumptions about loan repayment rates, loan loss experience, and costs to service, as well as
discount rates that consider the risk involved. Because the values of these assets are sensitive to changes in assumptions, the valuation of mortgage servicing rights is considered a critical accounting estimate. Please refer to Note A to Texas
Uniteds consolidated financial statements in this annual report on Form 10-K for additional insight into managements approach in estimating transfers and servicing of financial assets.



Results of Operations



Net
Interest Income



Net interest income represents the
amount by which interest income on interest-earning assets, including securities and loans, exceeds interest expense incurred on interest-bearing liabilities, including deposits and other borrowed funds. Net interest income is the principal source
of Texas Uniteds earnings. Interest rate fluctuations, as well as changes in the amount and type of earning assets and liabilities, combine to affect net interest income. Texas Uniteds net interest income is affected by changes in the
amount and mix of interest-earning assets and interest-bearing liabilities, referred to as a volume change. It is also affected by changes in yields earned on interest-earning assets and rates paid on interest-bearing deposits and other
borrowed funds, referred to as a rate change.



2005 versus 2004. Net interest income, before the provision for loan losses, for the year ended December 31, 2005 was $53.0 million, up $20.3 million or 62.0% compared with $32.7 million for the year 2004. The net interest
margin for the year ended December 31, 2005 was 4.92%, up 48 basis points compared with 4.44% for the year 2004. The increases in net interest income and the improved net interest margin for the year ended December 31, 2005 were primarily
the result of additional interest income earned on larger earning-asset volumes as a result of internal and acquired growth and higher earning-asset yields as a result of increases in short-term market interest rates, that was partially offset by
additional interest expense on higher volumes of interest-bearing liabilities with slightly higher interest rates paid for those funding sources. Average earning assets for the year ended December 31, 2005 were $1.077 billion, up $340.9 million
or 46.3% compared with $735.8 million for the year 2004. The weighted average yield on average earning assets for the year ended December 31, 2005 was 7.03%, up 85 basis points compared with 6.18% for the year 2004. Average interest-bearing
liabilities for the year ended December 31, 2005 were $898.7 million, up $277.9 million or 44.8% compared with $620.7 million for the year 2004. The weighted average cost of average interest-bearing liabilities for the year ended
December 31, 2005 was 2.53%, up 47 basis points compared with 2.06% for the year 2004.



2004 versus 2003. Net interest income, before the provision for loan losses, increased from $24.2 million in 2003 to $32.7 million in 2004, a $8.5 million or 35.2% increase. The increase was primarily due to
increased volumes in loans and investment securities from internal growth and the acquisitions of GNB Bancshares and the Central Bank branches, that were partially offset by lower net interest margin and spread. The net interest margin was 4.44% and
4.44% and the net interest spread was 4.12% and 4.17% for 2004 and 2003, respectively. During 2004, cost of funds decreased by 13 basis points on higher volume of deposits and other borrowings. The yield on average earning assets decreased by 18
basis points on higher volumes of both loans and investment securities.



29



---

##### Table of Contents

##### Index to Financial Statements

The following table sets forth for the periods indicated an analysis of net interest income by each major
category of interest-earning assets and interest-bearing liabilities, the average amounts outstanding and the interest earned or paid on such amounts. The table also sets forth the average interest rate earned on total interest-earning assets, the
average interest rate paid on total interest-bearing liabilities and the net interest margin on average total interest-earning assets for the same periods. All balances are average daily balances and nonaccruing loans have been included in the table
as loans carrying a zero yield.



|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|-------------------------------------------------- |  | -------------------------------- | --------- | - | ------------------- | - | ----------------- | ---- | ---- | ------------------------- |  | - | ------------------- | - | ----------------- | - | ------ | ------------------------- | ---- | - | ------------------- | - | ----------------- | - |  | - | ------ |  | ----- | -
|                                                   |  | For the Years Ended December 31, |          
|                                                   |  | 2005                             |           |   | 2004                |   |                   | 2003 |     
|                                                   |  | AverageOutstandingBalance        |           |   | InterestEarned/Paid |   | AverageYield/Rate |      |      | AverageOutstandingBalance |  |   | InterestEarned/Paid |   | AverageYield/Rate |   |        | AverageOutstandingBalance |      |   | InterestEarned/Paid |   | AverageYield/Rate |  
|                                                   |  | (Dollars in thousands)           |          
|ASSETS                                             |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Interest-earning assets:                           |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total loans                                        |  | $                                | 783,512   |   |                     | $ | 64,593            |      | 8.24 | %                         |  | $ | 493,490             |   |                   | $ | 36,822 |                           | 7.46 | % |                     | $ | 376,988           |   |  | $ | 28,244 |  | 7.49  | %
|Taxable securities                                 |  |                                  | 267,599   |   |                     |   | 10,087            |      | 3.77 | %                         |  |   | 231,526             |   |                   |   | 8,161  |                           | 3.52 | % |                     |   | 155,165           |   |  |   | 5,866  |  | 3.78  | %
|Tax-exempt securities                              |  |                                  | 19,653    |   |                     |   | 821               |      | 4.18 | %                         |  |   | 8,719               |   |                   |   | 436    |                           | 5.00 | % |                     |   | 11,891            |   |  |   | 532    |  | 4.47  | %
|Federal funds sold                                 |  |                                  | 6,003     |   |                     |   | 234               |      | 3.90 | %                         |  |   | 2,112               |   |                   |   | 30     |                           | 1.42 | % |                     |   | 734               |   |  |   | 8      |  | 1.09  | %
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total interest-earning assets                      |  |                                  | 1,076,767 |   |                     |   | 75,735            |      | 7.03 | %                         |  |   | 735,847             |   |                   |   | 45,449 |                           | 6.18 | % |                     |   | 544,778           |   |  |   | 34,650 |  | 6.36  | %
|Less: allowance for loan losses                    |  |                                  | (7,386    | ) |                     |   |                   |      |      |                           |  |   | (4,654              | ) |                   |   |        |                           |      |   |                     |   | (3,631            | ) |  |   |        |  |       |  
|Total interest-earning assets, net of allowance    |  |                                  | 1,069,381 |   |                     |   |                   |      |      |                           |  |   | 731,193             |   |                   |   |        |                           |      |   |                     |   | 541,147           |   |  |   |        |  |       |  
|Noninterest-earning assets                         |  |                                  | 157,917   |   |                     |   |                   |      |      |                           |  |   | 92,321              |   |                   |   |        |                           |      |   |                     |   | 70,498            |   |  |   |        |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total assets                                       |  | $                                | 1,227,298 |   |                     |   |                   |      |      |                           |  | $ | 823,514             |   |                   |   |        |                           |      |   |                     | $ | 611,645           |   |  |   |        |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|LIABILITIES AND SHAREHOLDERS' EQUITY               |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Interest-bearing liabilities:                      |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Interest-bearing demand deposits                   |  | $                                | 213,106   |   |                     | $ | 2,746             |      | 1.29 | %                         |  | $ | 186,079             |   |                   | $ | 2,414  |                           | 1.30 | % |                     | $ | 125,622           |   |  | $ | 1,313  |  | 1.05  | %
|Saving and money market accounts                   |  |                                  | 163,332   |   |                     |   | 2,378             |      | 1.46 | %                         |  |   | 117,148             |   |                   |   | 1,352  |                           | 1.15 | % |                     |   | 79,216            |   |  |   | 855    |  | 1.08  | %
|Time deposits                                      |  |                                  | 305,627   |   |                     |   | 8,900             |      | 2.91 | %                         |  |   | 222,447             |   |                   |   | 5,457  |                           | 2.45 | % |                     |   | 190,175           |   |  |   | 5,318  |  | 2.80  | %
|Federal funds purchased                            |  |                                  | 24,689    |   |                     |   | 925               |      | 3.75 | %                         |  |   | 10,579              |   |                   |   | 194    |                           | 1.83 | % |                     |   | 8,167             |   |  |   | 128    |  | 1.57  | %
|Junior subordinated deferrable interest debentures |  |                                  | 20,527    |   |                     |   | 1,721             |      | 8.38 | %                         |  |   | 13,654              |   |                   |   | 1,189  |                           | 8.71 | % |                     |   | 7,164             |   |  |   | 746    |  | 10.41 | %
|Repurchase agreements                              |  |                                  | 6,016     |   |                     |   | 107               |      | 1.78 | %                         |  |   |                    |   |                   |   |       |                           |     |   |                     |   |                  |   |  |   |       |  |      |  
|Other borrowings                                   |  |                                  | 165,353   |   |                     |   | 5,992             |      | 3.62 | %                         |  |   | 70,813              |   |                   |   | 2,157  |                           | 3.05 | % |                     |   | 66,960            |   |  |   | 2,031  |  | 3.03  | %
|Subordinated notes and debentures                  |  |                                  |          |   |                     |   |                  |      |     |                           |  |   |                    |   |                   |   |       |                           |     |   |                     |   | 757               |   |  |   | 87     |  | 11.49 | %
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total interest-bearing liabilities                 |  |                                  | 898,650   |   |                     |   | 22,769            |      | 2.53 | %                         |  |   | 620,720             |   |                   |   | 12,763 |                           | 2.06 | % |                     |   | 478,061           |   |  |   | 10,478 |  | 2.19  | %
|Noninterest-bearing liabilities:                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Noninterest-bearing demand deposits                |  |                                  | 205,721   |   |                     |   |                   |      |      |                           |  |   | 131,906             |   |                   |   |        |                           |      |   |                     |   | 91,428            |   |  |   |        |  |       |  
|Other liabilities                                  |  |                                  | 13,336    |   |                     |   |                   |      |      |                           |  |   | 10,639              |   |                   |   |        |                           |      |   |                     |   | 5,044             |   |  |   |        |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total liabilities                                  |  |                                  | 1,117,707 |   |                     |   |                   |      |      |                           |  |   | 763,265             |   |                   |   |        |                           |      |   |                     |   | 574,533           |   |  |   |        |  |       |  
|Shareholders' equity                               |  |                                  | 109,591   |   |                     |   |                   |      |      |                           |  |   | 60,249              |   |                   |   |        |                           |      |   |                     |   | 37,112            |   |  |   |        |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Total liabilities and shareholders' equity         |  | $                                | 1,227,298 |   |                     |   |                   |      |      |                           |  | $ | 823,514             |   |                   |   |        |                           |      |   |                     | $ | 611,645           |   |  |   |        |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Net interest income                                |  |                                  |           |   |                     | $ | 52,966            |      |      |                           |  |   |                     |   |                   | $ | 32,686 |                           |      |   |                     |   |                   |   |  | $ | 24,172 |  |       |  
|                                                   |  |                                  |           |   |                     |   |                   |      |      |                           |  |   |                     |   |                   |   |        |                           |      |   |                     |   |                   |   |  |   |        |  |       |  
|Net interest spread                                |  |                                  |           |   |                     |   |                   |      | 4.50 | %                         |  |   |                     |   |                   |   |        |                           | 4.12 | % |                     |   |                   |   |  |   |        |  | 4.17  | %
|Net interest margin                                |  |                                  |           |   |                     |   |                   |      | 4.92 | %                         |  |   |                     |   |                   |   |        |                           | 4.44 | % |                     |   |                   |   |  |   |        |  | 4.44  | %



30



---

##### Table of Contents

##### Index to Financial Statements

The following table presents the dollar amount of changes in interest income and interest expense for the
major components of interest-earning assets and interest-bearing liabilities and distinguishes between changes in outstanding balances and changes in interest rates. For purposes of this table, changes attributable to both rate and volume have been
proportionally allocated.



|                                                   |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|-------------------------------------------------- |  | -------------------------------- | ------ | ------------- | - | ----- | ------------------------- |  | ------ | ------ |  | ---- | ------ | - | ----- | - | ---- | - |  | - | ------ | -
|                                                   |  | For the Years Ended December 31, |       
|                                                   |  | 2005 vs. 2004                    |        | 2004 vs. 2003 |  
|                                                   |  | Increase (Decrease)Due to        |        |               |   |       | Increase (Decrease)Due to |  |        |        | 
|                                                   |  | Volume                           |        | Rate          |   |       | Total                     |  | Volume |        |  | Rate |        |   | Total |  
|                                                   |  | (Dollars in thousands)           |       
|Interest-earning assets:                           |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|Loans                                              |  | $                                | 21,640 |               | $ | 6,131 |                           |  | $      | 27,771 |  | $    | 8,728  |   |       | $ | (150 | ) |  | $ | 8,578  |  
|Taxable securities                                 |  |                                  | 1,272  |               |   | 654   |                           |  |        | 1,926  |  |      | 2,887  |   |       |   | (592 | ) |  |   | 2,295  |  
|Tax-exempt securities                              |  |                                  | 547    |               |   | (162  | )                         |  |        | 385    |  |      | (142   | ) |       |   | 46   |   |  |   | (96    | )
|Federal funds sold                                 |  |                                  | 55     |               |   | 149   |                           |  |        | 204    |  |      | 15     |   |       |   | 7    |   |  |   | 22     |  
|                                                   |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|Total increase (decrease) in interest income       |  |                                  | 23,514 |               |   | 6,772 |                           |  |        | 30,286 |  |      | 11,488 |   |       |   | (689 | ) |  |   | 10,799 |  
|                                                   |  |                                  |        |               |   |      
|Interest-bearing liabilities:                      |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|Interest-bearing demand deposits                   |  | $                                | 351    |               | $ | (19   | )                         |  | $      | 332    |  | $    | 632    |   |       | $ | 469  |   |  | $ | 1,101  |  
|Savings and money market accounts                  |  |                                  | 533    |               |   | 493   |                           |  |        | 1,026  |  |      | 409    |   |       |   | 88   |   |  |   | 497    |  
|Time deposits                                      |  |                                  | 2,041  |               |   | 1,402 |                           |  |        | 3,443  |  |      | 902    |   |       |   | (763 | ) |  |   | 139    |  
|Federal funds purchased                            |  |                                  | 259    |               |   | 472   |                           |  |        | 731    |  |      | 38     |   |       |   | 28   |   |  |   | 66     |  
|Junior subordinated deferrable interest debentures |  |                                  | 599    |               |   | (67   | )                         |  |        | 532    |  |      | 676    |   |       |   | (233 | ) |  |   | 443    |  
|Repurchase agreements                              |  |                                  | 107    |               |   |      |                           |  |        | 107    |  |      |       |   |       |   |     |   |  |   |       |  
|Other borrowings                                   |  |                                  | 2,880  |               |   | 955   |                           |  |        | 3,835  |  |      | 117    |   |       |   | 9    |   |  |   | 126    |  
|Subordinated notes and debentures                  |  |                                  |       |               |   |      |                           |  |        |       |  |      | (87    | ) |       |   |     |   |  |   | (87    | )
|                                                   |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|Total increase (decrease) in interest expense      |  |                                  | 6,770  |               |   | 3,236 |                           |  |        | 10,006 |  |      | 2,687  |   |       |   | (402 | ) |  |   | 2,285  |  
|                                                   |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  
|Increase (decrease) in net interest income         |  | $                                | 16,744 |               | $ | 3,536 |                           |  | $      | 20,280 |  | $    | 8,801  |   |       | $ | (287 | ) |  | $ | 8,514  |  
|                                                   |  |                                  |        |               |   |       |                           |  |        |        |  |      |        |   |       |   |      |   |  |   |        |  



Provision for
Loan Losses



Provisions for loan losses are charged to
income to bring the total allowance for loan losses to a level deemed appropriate by management of Texas United based on such factors as the volume and type of lending conducted, the amount of nonperforming loans and related collateral security, the
present level of the allowance for loan losses, the results of recent regulatory examinations, generally accepted accounting principles, general economic conditions and other factors related to the collectibility of loans in Texas Uniteds
portfolio.



For the years ended December 31, 2005, 2004
and 2003, Texas United recorded provisions for loan losses of $3.8 million, $1.9 million and $2.9 million, respectively. Texas United increased its provisions made in 2005 primarily due to a $335.4 million increase in loans as a result of internal
and acquired growth. Texas United decreased its provisions made in 2004 by $1.0 million primarily due to a $1.3 million decrease in net charge-offs in 2004 compared with 2003. The decrease in net charge-offs was primarily due to a decrease in
consumer loans in connection with the sale of the credit card portfolio in the fourth quarter of 2003 and a decrease in charge-offs of commercial loans.



Noninterest Income



Texas Uniteds primary sources of recurring noninterest income are from service charges on deposit accounts, other banking services-related fee
income (classified as other operating income), and mortgage



31



---

##### Table of Contents

##### Index to Financial Statements

servicing income. Texas United also has nonrecurring sources of noninterest income derived primarily from net gains on sales of mortgage loans and net gains
on sales of securities.



The following table presents, for the
periods indicated, the major categories of noninterest income:



|                                       |  |                                  |        |   |      |   |        |  |   |       
|-------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------ |  | - | ------
|                                       |  | For the Years Ended December 31,
|                                       |  | 2005                             |        |   | 2004 |   | 2003  
|                                       |  | (Dollars in thousands)          
|                                       |  |                                  |       
|Service charges on deposit accounts    |  | $                                | 9,185  |   |      | $ | 6,931  |  | $ | 6,753 
|Mortgage servicing revenue             |  |                                  | 1,137  |   |      |   | 888    |  |   | 2,247 
|Net (loss) gain on sales of securities |  |                                  | (169   | ) |      |   | 114    |  |   | 1,244 
|Net gain on sales of mortgage loans    |  |                                  | 9,543  |   |      |   | 9,213  |  |   | 3,163 
|Other operating income                 |  |                                  | 4,966  |   |      |   | 1,937  |  |   | 2,448 
|                                       |  |                                  |        |   |      |   |        |  |   |       
|Total noninterest income               |  | $                                | 24,662 |   |      | $ | 19,083 |  | $ | 15,855
|                                       |  |                                  |        |   |      |   |        |  |   |       



2005 versus
2004. Noninterest income for the year ended December 31, 2005 was $24.7 million, an increase of $5.6 million or 29.2% compared with $19.1 million for the year 2004. The increase was primarily due to increased service charges on deposit
accounts and increased non-deposit-related fees on a higher base of loan and deposit accounts primarily due to the additional accounts acquired with the GNB Bancshares acquisition in October 2004 and the Gateway Holding Company acquisition in
December 2005 and internal growth. This was partially offset by a net loss on sales of securities as a result of continued portfolio repositioning in the currently changing interest rate environment. The increased gains on sales of mortgage loans
and increased mortgage servicing revenue were principally the result of increased mortgage loan originations and the associated increased sales of mortgage loans. For the year ended December 31, 2005 compared with 2004, service charges on
deposit accounts were $9.2 million, an increase of $2.3 million or 32.5%, other operating income (various banking services-related fee income) was $5.0 million, an increase of $3.0 million or 156.4%, net gains on sales of mortgage loans were $9.5
million, an increase of $330,000 or 3.6%, and mortgage servicing revenue was $1.1 million, an increase of $249,000 or 28.0%.



2004 versus 2003. Noninterest income for the year ended December 31, 2004 was $19.1 million, an increase of $3.2 million or 20.4% compared
with $15.9 million in 2003. The increase was primarily due to increased fees collected on deposit accounts and net gains from the sale of mortgage loans, partially offset by a decrease in mortgage servicing revenue and a decrease in net gains on the
sale of securities. For the year ended December 31, 2004, mortgage servicing revenue was $888,000, a decrease of $1.4 million or 60.5% from $2.2 million in 2003. Net gains on the sale of securities for the year ended December 31, 2004 was
$114,000, a decrease of $1.1 million or 90.8% from $1.2 million in 2004. The decrease in the net gain on the sale of securities in 2004 was primarily the result of repositioning the investment portfolio to shorten the duration and take advantage of
holding gains. Net gains on sale of mortgage loans for the year ended December 31, 2004 were $9.2 million, an increase of $6.0 million from $3.2 million in 2003 and was primarily the result of the net gains on sale of mortgage loans.



Noninterest Expense



2005 versus 2004. Noninterest expense for the year ended
December 31, 2005 was $57.6 million, an increase of $16.6 million or 40.4% compared with $41.1 million for the year ended December 31, 2004. The increase reflects the impact of Texas Uniteds expansion and acquisition activities over the
past eighteen months, including the effects of additional staffing and occupancy costs from each acquisition, professional and legal fees related to compliance and acquisition projects and the construction of three full-service banking centers in
the third and fourth quarters of 2005.



Employee compensation
and benefits expense for the year ended December 31, 2005 was $33.9 million, an increase of $10.1 million or 42.3% compared with $23.8 million for the year ended December 31, 2004. The increase was primarily due to the full year effect of
additional staff added in connection with the GNB



32



---

##### Table of Contents

##### Index to Financial Statements

Bancshares and Gateway Holding Company acquisitions. The number of full-time equivalent employees at December 31, 2005 was 628 compared with 522 at
December 31, 2004, an increase of 106 full-time equivalent employees or 20.3%.



The following table presents, for the periods indicated, the major categories of noninterest expense:



|                                   |  |                                  |        |      |   |        |  |   |       
|---------------------------------- |  | -------------------------------- | ------ | ---- | - | ------ |  | - | ------
|                                   |  | For the Years Ended December 31,
|                                   |  | 2005                             |        | 2004 |   | 2003  
|                                   |  | (Dollars in thousands)          
|                                   |  |                                  |       
|Employee compensation and benefits |  | $                                | 33,855 |      | $ | 23,798 |  | $ | 16,689
|Non-staff expenses:                |  |                                  |        |      |   |        |  |   |       
|Occupancy, net                     |  |                                  | 4,611  |      |   | 2,689  |  |   | 1,868 
|Depreciation and amortization      |  |                                  | 3,585  |      |   | 3,861  |  |   | 2,185 
|Data processing                    |  |                                  | 1,026  |      |   | 1,113  |  |   | 1,045 
|Legal and professional             |  |                                  | 2,027  |      |   | 648    |  |   | 544   
|Advertising                        |  |                                  | 1,155  |      |   | 420    |  |   | 610   
|Printing and supplies              |  |                                  | 931    |      |   | 633    |  |   | 554   
|Telecommunications                 |  |                                  | 1,227  |      |   | 682    |  |   | 629   
|Mortgage servicing expense         |  |                                  | 956    |      |   | 659    |  |   | 620   
|Other operating expense            |  |                                  | 8,267  |      |   | 6,558  |  |   | 5,248 
|                                   |  |                                  |        |      |   |        |  |   |       
|Total non-staff expenses           |  |                                  | 23,785 |      |   | 17,263 |  |   | 13,303
|                                   |  |                                  |        |      |   |        |  |   |       
|Total noninterest expense          |  | $                                | 57,640 |      | $ | 41,061 |  | $ | 29,992
|                                   |  |                                  |        |      |   |        |  |   |       



2004 versus
2003. Noninterest expense for the year ended December 31, 2004 was $41.1 million, an increase of $11.1 million or 36.9% compared with $30.0 million for the year ended December 31, 2003. The increase was primarily due to additional employee
compensation and benefits expense from the acquisitions and increased staffing and increased occupancy and depreciation and amortization costs. Depreciation and amortization expense increased $1.7 million or 76.7% primarily due to an increase in
depreciation as a result of the acquisitions of GNB Bancshares and the Central Bank branches and an increase in amortization of mortgage servicing rights and core deposit intangibles. Net occupancy expense increased $821,000 or 44.0% primarily due
to the additional locations acquired in such acquisitions.



Employee compensation and benefits expense for the year ended December 31, 2004 was $23.8 million, an increase of $7.1 million or 42.6% compared with the $16.7 million for the year 2003. The increase in 2004, compared with 2003, was
primarily due to the staffing of new business lines, the addition of commercial and mortgage lenders, and the employees added from the Community Home Loan, GNB Bancshares and Central Bank branch acquisitions. The number of full-time equivalent
employees at December 31, 2004 was 522 compared with 313 at December 31, 2003, an increase of 209 full-time equivalent employees or 66.8%.



Efficiency Ratio. The efficiency ratio is a supplemental financial measure utilized in managements internal evaluation of Texas Uniteds
performance and is not defined under generally accepted accounting principles. The gross efficiency ratio is calculated by dividing total noninterest expense, excluding securities losses, by net interest income plus noninterest income, excluding
securities gains. Taxes are not part of this calculation. An increase in the efficiency ratio indicates that more resources are being utilized to generate the same volume of income, while a decrease would indicate a more efficient allocation of
resources. Texas Uniteds gross efficiency ratios for the years ended December 31, 2005, 2004 and 2003 were 74.09%, 79.49% and 77.33%, respectively. Historically, Texas United has reported efficiency ratios on a gross basis, which does not
adjust for intangible amortization or the tax equivalency of interest income. Texas Uniteds net efficiency ratio, which excludes intangible amortization and securities gains and losses and includes interest income on a tax-equivalent basis,
for the year ended December 31, 2005 was 72.40%. Going forward, Texas United plans to present the efficiency ratio on a net basis. Although noninterest expense has increased comparatively in recent periods, management



33



---

##### Table of Contents

##### Index to Financial Statements

believes that Texas United has achieved increased economies of scale through its expansion activities, and both on a gross and net basis, this is positively
reflected in its improved efficiency ratio.



Income Taxes



Federal income tax is reported as income tax expense
and is influenced by the amount of taxable income, the amount of tax-exempt income, the amount of nondeductible interest expense and the amount of other non-deductible expense. Income tax expense for the year ended December 31, 2005 was $5.4
million, an increase of $2.6 million or 92.8% compared with $2.8 million for the year 2004. The effective income tax rates for the years ended December 31, 2005, 2004 and 2003 were 33.5%, 31.7% and 26.6%, respectively. Fluctuations in the
effective income tax rate were primarily due to changes in the amount of tax-exempt income.



Impact of Inflation and Changing Prices



The consolidated financial statements and related notes of Texas United included in this annual report on Form 10-K have been prepared in accordance with generally accepted accounting principles. These require the
measurement of financial position and operating results in terms of historical dollars, without considering changes in the relative purchasing power of money over time due to inflation.



Unlike many industrial companies, substantially all of Texas Uniteds assets and virtually all of its liabilities are
monetary in nature. As a result, interest rates have a more significant impact on its performance than the effects of general levels of inflation. Interest rates may not necessarily move in the same direction or in the same magnitude as the prices
of goods and services. However, other expenses do reflect general levels of inflation.



Financial Condition



Loan
Portfolio



Texas United provides a broad range of
commercial, real estate and consumer loan products to small and medium-sized businesses and individuals. Total loans, including loans held for sale, at December 31, 2005 were $1.032 billion, an increase of $338.3 million or 48.8% compared with
$693.5 million at December 31, 2004. The increase was primarily due to internal originated loan growth of $198.7 million or 28.7% and loans acquired in connection with the Gateway Holding Company acquisition of $139.6 million or 20.1%. Average
total loans for the year ended December 31, 2005 comprised 72.8% of average earning assets compared with 67.1% of average earning assets for the year ended December 31, 2004. The average yield on average total loans for the year ended
December 31, 2005 was 8.24%, an average increase of 78 basis points compared with 7.46% for the year ended December 31, 2004. This was primarily the result of recent increases in market interest rates. Variable rate loans (which reprice when
market interest rates move) comprised 56.1% of the loan portfolio at December 31, 2005, compared with 55.8% of the loan portfolio at December 31, 2004.



Total loans were $693.5 million at December 31, 2004, an increase of $309.2 million or 80.5% compared with $384.3
million at December 31, 2003 primarily due to loans acquired in the 2004 acquisitions. More specifically, at the respective dates of consummation, Texas United acquired $9.8 million in loans in connection with the acquisition of Community Home
Loan, $27.8 million in loans in connection with the purchase of the Caldwell and Lexington branches of Central Bank and $164.9 million in loans in connection with the acquisition of GNB Bancshares. Loan growth occurred primarily in commercial,
industrial and commercial mortgage loans, which increased by $181.4 million or 101.4% in 2004 compared with 2003. Average total loans for the year ended December 31, 2004 comprised 67.1% of average earning assets compared with 70.7% for the
year 2003. The average yield on average total loans for the year ended December 31, 2004 was 7.46%, an average decrease of 3 basis points compared with 7.49% for the year 2003.



34



---

##### Table of Contents

##### Index to Financial Statements

The following tables summarize the loan portfolio of Texas United by type of loan at the dates indicated:



|                          |  |                        |           |   |         |       |   |        |   |         |         |  |       |  
|------------------------- |  | ---------------------- | --------- | - | ------- | ----- | - | ------ | - | ------- | ------- |  | ----- | -
|                          |  | December 31,           |          
|                          |  | 2005                   |           |   | 2004    |      
|                          |  | Amount                 |           |   | Percent |       |   | Amount |   |         | Percent | 
|                          |  | (Dollars in thousands) |          
|                          |  |                        |           |  
|Commercial and industrial |  | $                      | 243,114   |   |         | 23.5  | % |        | $ | 136,197 |         |  | 19.6  | %
|Real estate:              |  |                        |           |   |         |       |   |        |   |         |         |  |       |  
|1-4 family residential    |  |                        | 270,951   |   |         | 26.3  |   |        |   | 192,791 |         |  | 27.8  |  
|Commercial mortgages      |  |                        | 289,607   |   |         | 28.1  |   |        |   | 223,987 |         |  | 32.3  |  
|Held for sale             |  |                        | 17,537    |   |         | 1.7   |   |        |   | 26,979  |         |  | 3.9   |  
|Other                     |  |                        | 133,455   |   |         | 12.9  |   |        |   | 44,494  |         |  | 6.4   |  
|Consumer and other, net   |  |                        | 77,174    |   |         | 7.5   |   |        |   | 69,100  |         |  | 10.0  |  
|                          |  |                        |           |   |         |       |   |        |   |         |         |  |       |  
|Total loans               |  |                        | 1,031,838 |   |         | 100.0 | % |        |   | 693,548 |         |  | 100.0 | %
|                          |  |                        |           |   |         |       |   |        |   |         |         |  |       |  
|Allowance for loan losses |  |                        | (9,592    | ) |         |       |   |        |   | (6,685  | )       |  |       |  
|                          |  |                        |           |   |         |       |   |        |   |         |         |  |       |  
|Net loans                 |  | $                      | 1,022,246 |   |         |       |   |        | $ | 686,863 |         |  |       |  
|                          |  |                        |           |   |         |       |   |        |   |         |         |  |       |  



|                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  
|------------------------- |  | ---------------------- | ------- | - | ------- | ----- | - | ------ | - | ------- | ------- |  | ----- | ------ |  | - | ------- | - |  | ----- | -
|                          |  | December 31,           |        
|                          |  | 2003                   |         |   | 2002    |       |   | 2001   |  
|                          |  | Amount                 |         |   | Percent |       |   | Amount |   |         | Percent |  |       | Amount |  |   | Percent |  
|                          |  | (Dollars in thousands) |        
|                          |  |                        |         |   |         |      
|Commercial and industrial |  | $                      | 63,793  |   |         | 16.6  | % |        | $ | 62,391  |         |  | 16.2  | %      |  | $ | 53,401  |   |  | 19.4  | %
|Real estate:              |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  
|1-4 family residential    |  |                        | 140,020 |   |         | 36.4  |   |        |   | 149,471 |         |  | 38.7  |        |  |   | 114,663 |   |  | 41.7  |  
|Commercial mortgages      |  |                        | 115,033 |   |         | 29.9  |   |        |   | 62,014  |         |  | 16.0  |        |  |   | 35,886  |   |  | 13.1  |  
|Held for sale             |  |                        | 3,810   |   |         | 1.0   |   |        |   | 33,674  |         |  | 8.7   |        |  |   | 817     |   |  | 0.3   |  
|Other                     |  |                        | 8,488   |   |         | 2.2   |   |        |   | 18,269  |         |  | 4.7   |        |  |   | 23,970  |   |  | 8.7   |  
|Consumer and other, net   |  |                        | 53,187  |   |         | 13.9  |   |        |   | 60,496  |         |  | 15.7  |        |  |   | 46,208  |   |  | 16.8  |  
|                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  
|Total loans               |  |                        | 384,331 |   |         | 100.0 | % |        |   | 386,315 |         |  | 100.0 | %      |  |   | 274,945 |   |  | 100.0 | %
|                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  
|Allowance for loan losses |  |                        | (3,893  | ) |         |       |   |        |   | (3,296  | )       |  |       |        |  |   | (1,754  | ) |  |       |  
|                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  
|Net loans                 |  | $                      | 380,438 |   |         |       |   |        | $ | 383,019 |         |  |       |        |  | $ | 273,191 |   |  |       |  
|                          |  |                        |         |   |         |       |   |        |   |         |         |  |       |        |  |   |         |   |  |       |  



The primary lending
focus of Texas United is on 1-4 family residential mortgage loans to individuals and loans to small and medium-sized businesses. Texas United offers business loans, commercial, real estate loans, equipment loans, working capital loans, term loans,
revolving lines of credit and letters of credit. Most commercial loans are collateralized and on payment programs. The purpose of a particular loan generally determines its structure. In almost all cases, Texas United requires personal guarantees on
commercial loans to help assure repayment.



Commercial



Texas Uniteds commercial loans are primarily made
within its market area and are underwritten on the basis of the borrowers ability to service the debt from income. As a general practice, Texas United takes as collateral a lien on any available real estate, equipment, or other assets owned by
the borrower and obtains the personal guaranty of the borrower. In general, commercial loans involve more credit risk than residential mortgage loans and commercial mortgage loans and, therefore, usually yield a higher return. The increased risk in
commercial loans is due to the type of collateral securing these loans. The increased risk also derives from the expectation that commercial loans generally will be serviced principally from the operations of the business, and



35



---

##### Table of Contents

##### Index to Financial Statements

those operations may not be successful. Historical trends have shown these types of loans to have higher delinquencies than mortgage loans. As a result of
these additional complexities, variables and risks, commercial loans require more thorough underwriting and servicing than other types of loans. Texas Uniteds commercial loans generally range in size from $300,000 to $1.0 million. At
December 31, 2005, Texas United had $243.1 million in commercial loans, which represented 23.5% of total loans.



Included in Texas Uniteds commercial loan portfolio are accounts receivable factoring and asset-based loans. Factored accounts receivable are
purchased from customers at a discount pursuant to factoring agreements, while asset-based lending consists of loans collateralized primarily by receivables owned by the borrowers. At December 31, 2005, Texas United had purchased receivables
from multiple factoring clients resulting in an outstanding balance of $18.7 million and had $30.3 million outstanding in asset-based loans.



Commercial Mortgage Loans



In addition to commercial loans collateralized by real estate, Texas United makes commercial mortgage loans to finance the purchase of real property,
which generally consists of real estate with completed structures. Commercial mortgage lending typically involves higher loan principal amounts and the repayment of loans is dependent, in large part, on sufficient income from the properties
collateralizing the loans to cover operating expenses and debt service. As a general practice, Texas United requires its commercial mortgage loans to be collateralized by well-managed income producing property with adequate margins and to be
guaranteed by responsible parties. Texas United looks for opportunities where cash flow from the collateral provides adequate debt service coverage and the guarantors net worth is centered on assets other than the project Texas United is
financing.



In underwriting commercial mortgage loans, Texas
United considers the propertys operating history, future operating projections, current and projected occupancy, location and physical condition. The underwriting analysis also includes credit checks, appraisals and a review of the financial
condition of the borrower.



Texas Uniteds commercial
mortgage loans are generally collateralized by first liens on real estate, typically have fixed interest rates and amortize over a ten to 15 year period with balloon payments due at the end of one to nine years. Payments on loans secured by such
properties are often dependent on the successful operation or management of the properties. Accordingly, repayment of these loans may be subject to adverse conditions in the real estate market or the economy to a greater extent than other types of
loans. At December 31, 2005, Texas United had $289.6 million in commercial mortgage loans which represented 28.1% of total loans.



1-4 Family Residential Mortgage



A portion of Texas Uniteds lending activity has consisted of the origination of 1-4 family residential mortgage loans collateralized by
owner-occupied properties located in its market areas. Texas United offers a variety of mortgage loan products which generally are amortized over five to 25 years. Loans collateralized by 1-4 family residential real estate generally have been
originated in amounts of no more than 90% of the lower of cost or appraised value or have mortgage insurance. Of the 1-4 family residential mortgage loans originated, Texas United generally sells such loans to the secondary market. As of
December 31, 2005, Texas Uniteds 1-4 family real estate loan portfolio was $271.0 million which represented 26.3% of total loans. This includes $200.6 million of construction loans discussed in more detail under
Construction.



Texas United retains a valid
lien on real estate and obtains a title insurance policy that insures that the property is free of encumbrances. Texas United also requires hazard insurance in the amount of the loan and, if the property is in a flood plain as designated by the
Department of Housing and Urban Development, Texas United also requires flood insurance. Texas United also requires most borrowers to advance funds on a monthly basis from which it makes disbursements for items such as real estate taxes, private
mortgage insurance and hazard insurance.



36



---

##### Table of Contents

##### Index to Financial Statements

Construction



Texas United also makes loans to finance the construction of residential and, to a limited extent, nonresidential
properties. Construction loans generally are collateralized by first liens on real estate. Texas United conducts periodic inspections, either directly or through an agent, prior to approval of periodic draws on these loans. Underwriting guidelines
similar to those described above are also used in Texas Uniteds construction lending activities. Construction loans involve additional risks attributable to the fact that loan funds are advanced upon the security of a project under
construction, and the project is of uncertain value prior to its completion. Because of uncertainties inherent in estimating construction costs, the market value of the completed project and the effects of governmental regulation on real property,
it can be difficult to accurately evaluate the total funds required to complete a project and the related loan to value ratio. As a result of these uncertainties, construction lending often involves the disbursement of substantial funds with
repayment dependent, in part, on the success of the ultimate project rather than the ability of a borrower or guarantor to repay the loan. If Texas United is forced to foreclose on a project prior to completion, there is no assurance that it will be
able to recover all of the unpaid portion of the loan. In addition, Texas United may be required to fund additional amounts to complete a project and may have to hold the property for an indeterminate period of time. While Texas United has
underwriting procedures designed to identify what it believes to be acceptable levels of risks in construction lending, it can give no assurance that these procedures will prevent losses from the risks described above.



At December 31, 2005, Texas United had $200.6 million of construction
loans, which represented 19.4% of total loans. Construction loans are included in Texas Uniteds 1-4 family residential mortgage portfolio. Approximately $71.2 million in construction loans were loans to local builders and individuals to
finance residential construction. Approximately $47.1 million of the remaining construction loans were to finance residential lots and land for development into residential lots to individuals and local builders. The remainder of the construction
loans was owner-occupied commercial real estate.



Consumer



Texas United provides a wide variety of consumer loans
including motor vehicle, watercraft, education, personal (collateralized and uncollateralized) and deposit account collateralized loans. The terms of these loans typically range from 12 to 72 months and vary based upon the nature of collateral and
size of loan. Consumer loans entail greater risk than do residential mortgage loans, particularly in the case of consumer loans that are uncollateralized or collateralized by rapidly depreciating assets such as automobiles. In such cases, any
repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan balance. The remaining deficiency often does not warrant further substantial collection efforts against the borrower beyond
obtaining a deficiency judgment. In addition, consumer loan collections are dependent on the borrowers continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.
Furthermore, the application of various federal and state laws may limit the amount which can be recovered on such loans. Texas United has initiated very few indirect consumer loans, indicating a preference to maintain personal banking relationships
and strict underwriting standards. At December 31, 2005, Texas United had $77.2 million in consumer and other loans, which represented 7.5% of total loans.



Underwriting Strategy



Texas United rarely makes loans at its legal lending limit. Lending officers are assigned various levels of loan approval authority based upon their
respective levels of experience and expertise. Texas Uniteds strategy for approving or disapproving loans is to follow conservative loan policies and underwriting practices, which include:



| |  |  | granting loans on a sound and collectible basis;
| | - |  | ------------------------------------------------



| |  |  | investing funds properly for the benefit of shareholders and the protection of depositors;
| | - |  | ------------------------------------------------------------------------------------------



37



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | serving the legitimate needs of the community and Texas Uniteds general market area while obtaining a balance between maximum yield and minimum risk;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | ensuring that primary and secondary sources of repayment are adequate in relation to the amount of the loan;
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | developing and maintaining adequate diversification of the loan portfolio as a whole and of the loans within each category; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | ensuring that each loan is properly documented and, if appropriate, insurance coverage is adequate. Texas Uniteds loan review and compliance personnel interact daily with
commercial, mortgage and consumer lenders to identify potential underwriting or technical exception variances.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In addition, Texas United has placed increased emphasis on the early identification of problem loans to aggressively seek resolution of the situations and
thereby keep loan losses at a minimum.



The contractual
maturity ranges of each of the primary categories of Texas Uniteds loan portfolio and the amount of such loans with predetermined interest rates and floating interest rates in each maturity range as of December 31, 2005 are summarized in
the following table:



|                                         |  |                        |         |                            |   |                 |  |       |         |  |   |          
|---------------------------------------- |  | ---------------------- | ------- | -------------------------- | - | --------------- |  | ----- | ------- |  | - | ---------
|                                         |  | December 31, 2005     
|                                         |  | One YearOr Less        |         | After OneThroughFive Years |   | After FiveYears |  | Total
|                                         |  | (Dollars in thousands)
|Commercial and industrial                |  | $                      | 93,025  |                            | $ | 101,310         |  | $     | 48,779  |  | $ | 243,114  
|Real estate                              |  |                        | 159,917 |                            |   | 174,534         |  |       | 377,099 |  |   | 711,550  
|Consumer and other                       |  |                        | 27,411  |                            |   | 49,385          |  |       | 378     |  |   | 77,174   
|                                         |  |                        |         |                            |   |                 |  |       |         |  |   |          
|Total                                    |  | $                      | 280,353 |                            | $ | 325,229         |  | $     | 426,256 |  | $ | 1,031,838
|                                         |  |                        |         |                            |   |                 |  |       |         |  |   |          
|Loans with a predetermined interest rate |  | $                      | 133,798 |                            | $ | 181,919         |  | $     | 137,173 |  |   | 452,890  
|Loans with a floating interest rate      |  |                        | 146,555 |                            |   | 143,310         |  |       | 289,083 |  |   | 578,948  
|                                         |  |                        |         |                            |   |                 |  |       |         |  |   |          
|Total                                    |  | $                      | 280,353 |                            | $ | 325,229         |  | $     | 426,256 |  | $ | 1,031,838
|                                         |  |                        |         |                            |   |                 |  |       |         |  |   |          



Nonperforming
Assets



Texas United has several procedures in place
to assist it in maintaining the overall quality of its loan portfolio. Texas United has established underwriting guidelines to be followed by its officers and also monitors its delinquency levels for any negative or adverse trends. There can be no
assurance, however, that Texas Uniteds loan portfolio will not become subject to increasing pressures from deteriorating borrower credit due to general economic conditions.



Nonperforming assets at December 31, 2005 were $7.1 million or 0.46% of total assets, compared with $3.9 million or
0.34% of total assets at December 31, 2004, an increase of $3.2 million. The increase was primarily attributable to a parcel of other real estate owned acquired in connection with the Gateway Holding Company acquisition and growth in the loan
portfolio. In February 2006, management completed the sale of the property acquired from Gateway for a full recovery and recorded an additional gain of $400,000. Nonperforming assets at December 31, 2004 were $3.9 million or 0.34% of total
assets, compared with $2.3 million or 0.36% of total assets at December 31, 2003. The increase of $1.7 million in 2004 compared with 2003 was primarily due to growth in the loan portfolio and the addition of other real estate owned acquired in
connection with the GNB acquisition. The ratio of nonperforming assets to total loans, other real estate, and other repossessed assets at December 31, 2005, 2004 and 2003 was 0.68%, 0.56% and 0.59%, respectively.



Texas United generally places a loan on nonaccrual status and ceases to
accrue interest when loan payment performance is deemed unsatisfactory. Loans where the interest payments jeopardize the collection of principal



38



---

##### Table of Contents

##### Index to Financial Statements

are placed on nonaccrual status, unless the loan is both well-secured and in the process of collection. Cash payments received while a loan is classified as
nonaccrual are recorded as a reduction of principal as long as doubt exists as to collection. While Texas United is sometimes required to revise a loans interest rate or repayment terms in a troubled debt restructuring, it had no restructured
loans at December 31, 2005, 2004 or 2003. In addition to an internal loan review, Texas United retains an unrelated third party for an annual external review to evaluate the loan portfolio.



Texas United maintains current appraisals on loans secured by real estate,
particularly those categorized as nonperforming loans and potential problem loans. In instances where updated appraisals reflect reduced collateral values, an evaluation of the borrowers overall financial condition is made to determine the
need, if any, for possible writedowns or appropriate additions to the allowance for loan losses. Texas United records other real estate at the lower of book value or fair value at the time of acquisition, less estimated costs to sell.



Texas United accounts for impaired loans under SFAS No. 114,
Accounting by Creditors for Impairment of a Loan, as amended by SFAS No. 118, Accounting by Creditors for Impairment of a Loan-Income Recognition and Disclosures. Under SFAS No. 114, as amended, a loan is considered impaired
based on current information and events if it is probable that Texas United will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. The measurement of impaired
loans is based on the present value of expected future cash flows discounted at the loans effective interest rate or the loans observable market price or based on the fair value of the collateral if the loan is collateral-dependent.



The following table presents information regarding
nonperforming assets as of the dates indicated:



|                                                                                    |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |      |  
|----------------------------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ---- | -
|                                                                                    |  | December 31,           |      
|                                                                                    |  | 2005                   |       |   | 2004 |   |       | 2003 |  |   | 2002  |   |  | 2001 |      
|                                                                                    |  | (Dollars in thousands) |      
|Nonaccrual loans                                                                    |  | $                      | 2,544 |   |      | $ | 1,725 |      |  | $ | 1,255 |   |  | $    | 709   |   |  | $ | 380  |  
|Accruing loans past due 90 days or more                                             |  |                        | 2,172 |   |      |   | 1,286 |      |  |   | 733   |   |  |      | 960   |   |  |   | 144  |  
|Restructured loans                                                                  |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |     |  
|Other real estate and other repossessed assets                                      |  |                        | 2,360 |   |      |   | 906   |      |  |   | 273   |   |  |      | 356   |   |  |   | 38   |  
|                                                                                    |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |      |  
|Total nonperforming assets                                                          |  | $                      | 7,076 |   |      | $ | 3,917 |      |  | $ | 2,261 |   |  | $    | 2,025 |   |  | $ | 562  |  
|                                                                                    |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |      |  
|Nonperforming assets to total loans, other real estate and other repossessed assets |  |                        | 0.68  | % |      |   | 0.56  | %    |  |   | 0.59  | % |  |      | 0.52  | % |  |   | 0.20 | %



Interest on nonaccrual
loans that would have been accrued under the original loan agreements was $217,000 and $138,000 at December 31, 2005 and 2004, respectively.



Allowance for Loan Losses



In originating loans, Texas United recognizes that loan losses will be experienced and the risk of loss will vary with, among other things, general
economic conditions, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a collateralized loan, the quality of the collateral for such loan. Management has established an allowance for loan
losses which it believes is adequate to cover probable losses inherent in Texas Uniteds loan portfolio at December 31, 2005. Loans are charged off against the allowance for loan losses when the loans are deemed to be uncollectible. The amount
of the allowance is based upon the judgment of management and future adjustments may be necessary if economic or other conditions differ from the assumptions used by management in making the determinations.



Based on an evaluation of the loan portfolio, management presents a quarterly
review of the allowance for loan losses to Texas Uniteds Board of Directors, indicating any change in the allowance since the last review



39



---

##### Table of Contents

##### Index to Financial Statements

and any recommendations as to adjustments in the allowance. In making its evaluation, management considers the diversification by industry of Texas
Uniteds commercial loan portfolio, the effect of changes in the local real estate market on collateral values, the results of recent regulatory examinations, the effects on the loan portfolio of current economic indicators and their probable
impact on borrowers, the amount of charge-offs for the period, the amount of nonperforming loans and related collateral security, and the evaluation of its loan portfolio by the annual external loan review. Charge-offs occur when loans are deemed to
be uncollectible.



Texas United utilizes a model to determine
the specific and general portions of the allowance for loan losses. Through the loan review process, management assigns one of four loan grades to each loan, according to payment history, collateral values and financial condition of the borrower.
The loan grades aid management in monitoring the overall quality of Texas Uniteds loan portfolio. Specific reserves are allocated for loans assigned to a grade of watch or below, meaning that management has determined that
deterioration in a loan has occurred. The percentage of the specific allocation for each loan is based on the risk elements attributable to that particular loan. In addition, a general allocation is made for all loans in an amount determined based
on general economic conditions, historical loan loss experience, loan growth within a category, amount of past due loans and peer averages. Management maintains the allowance based on the amounts determined using the procedures set forth above.



Loans internally categorized as watch list loans
show warning elements where the present status portrays one or more deficiencies that require attention in the short-term or where pertinent ratios of the loan account have weakened to a point where more frequent monitoring is warranted. These loans
do not have all of the characteristics of a classified loan (substandard or doubtful) but do show weakened elements as compared with those of a satisfactory credit. Texas United reviews these loans to assist in assessing the adequacy of the
allowance for loan losses. At December 31, 2005, 2004 and 2003, Texas United had $15.3 million, $6.7 million, and $3.9 million of watch list loans, respectively.



Loans internally classified as substandard or in the more severe categories of doubtful or
loss are those loans that at a minimum have clear and defined weaknesses such as a highly-leveraged position, unfavorable financial ratios, uncertain repayment sources or poor financial condition which may jeopardize recoverability of
the debt. At December 31, 2005, Texas United had $16.7 million in loans classified as substandard, or 1.6% of total loans compared with $6.9 million 0.99% of total loans, at December 31, 2004 and $5.1 million or 1.33% of total loans at
December 31, 2003. At December 31, 2005, Texas United had no loans classified as doubtful or loss.



Management actively monitors Texas Uniteds asset quality and provides specific loss allowances when necessary. Loans are charged-off against the
allowance for loan losses when appropriate. Although management believes it uses the best information available to make determinations with respect to the allowance for loan losses, future adjustments may be necessary if economic conditions differ
from the assumptions used in making the initial determinations. The allowance for loan losses as a percentage of nonperforming loans at December 31, 2005 was 203.39% compared with 222.02% at December 31, 2004.



At December 31, 2005, the allowance for loan losses aggregated $9.6
million or 0.93% of total loans compared with $6.7 million or 0.96% of total loans at December 31, 2004. For the year ended December 31, 2005, net charge-offs totaled $2.7 million or 0.35% of average loans, compared with $964,000 or 0.19%
of average loans for the year 2004. For the year ended December 31, 2005, Texas United recorded provisions for loan losses of $3.8 million compared with $1.9 million for the year 2004. The provisions for loan losses recorded in 2005, compared
with provisions recorded in 2004, were primarily made proportionate with loan growth and the risk inherent in the loan portfolio.



40



---

##### Table of Contents

##### Index to Financial Statements

The following table presents, for the periods indicated, an analysis of the allowance for loan losses and
other related data:



|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|----------------------------------------------------------------------- |  | ---------------------- | --------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                        |  | December 31,           |          
|                                                                        |  | 2005                   |           |   | 2004 |   |         | 2003 |  |   | 2002    |   |  | 2001 |        
|                                                                        |  | (Dollars in thousands) |          
|                                                                        |  |                        |           |   |     
|Average loans outstanding                                               |  | $                      | 783,512   |   |      | $ | 493,490 |      |  | $ | 376,988 |   |  | $    | 319,452 |   |  | $ | 259,377 |  
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Gross loans outstanding at end of period                                |  | $                      | 1,031,838 |   |      | $ | 693,548 |      |  | $ | 384,331 |   |  | $    | 386,315 |   |  | $ | 274,945 |  
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Allowance for loan losses at beginning of period                        |  | $                      | 6,685     |   |      | $ | 3,893   |      |  | $ | 3,296   |   |  | $    | 1,754   |   |  | $ | 1,590   |  
|Provision for loan losses                                               |  |                        | 3,838     |   |      |   | 1,850   |      |  |   | 2,900   |   |  |      | 1,900   |   |  |   | 925     |  
|Balances from acquisitions                                              |  |                        | 1,799     |   |      |   | 1,906   |      |  |   |        |   |  |      | 740     |   |  |   |        |  
|Charge-offs:                                                            |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial and industrial                                               |  |                        | (1,249    | ) |      |   | (167    | )    |  |   | (916    | ) |  |      | (401    | ) |  |   | (389    | )
|Real estate                                                             |  |                        | (768      | ) |      |   | (167    | )    |  |   | (321    | ) |  |      | (117    | ) |  |   | (37     | )
|Consumer                                                                |  |                        | (827      | ) |      |   | (1,266  | )    |  |   | (2,001  | ) |  |      | (1,528  | ) |  |   | (881    | )
|Other                                                                   |  |                        | (812      | ) |      |   | (106    | )    |  |   |        |   |  |      | (6      | ) |  |   | (76     | )
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total charge-offs                                                       |  |                        | (3,656    | ) |      |   | (1,706  | )    |  |   | (3,238  | ) |  |      | (2,052  | ) |  |   | (1,383  | )
|Recoveries:                                                             |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Commercial and industrial                                               |  |                        | 359       |   |      |   | 222     |      |  |   | 153     |   |  |      | 261     |   |  |   | 153     |  
|Real estate                                                             |  |                        | 180       |   |      |   | 45      |      |  |   | 82      |   |  |      | 36      |   |  |   | 23      |  
|Consumer                                                                |  |                        | 119       |   |      |   | 450     |      |  |   | 683     |   |  |      | 603     |   |  |   | 434     |  
|Other                                                                   |  |                        | 268       |   |      |   | 25      |      |  |   | 17      |   |  |      | 54      |   |  |   | 12      |  
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total recoveries                                                        |  |                        | 926       |   |      |   | 742     |      |  |   | 935     |   |  |      | 954     |   |  |   | 622     |  
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net charge-offs                                                         |  |                        | (2,730    | ) |      |   | (964    | )    |  |   | (2,303  | ) |  |      | (1,098  | ) |  |   | (761    | )
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Allowance for loan losses at end of period                              |  | $                      | 9,592     |   |      | $ | 6,685   |      |  | $ | 3,893   |   |  | $    | 3,296   |   |  | $ | 1,754   |  
|                                                                        |  |                        |           |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Ratio of allowance for loan losses to end of period loans               |  |                        | 0.93      | % |      |   | 0.96    | %    |  |   | 1.01    | % |  |      | 0.85    | % |  |   | 0.64    | %
|Ratio of net charge-offs to average loans                               |  |                        | 0.35      | % |      |   | 0.19    | %    |  |   | 0.61    | % |  |      | 0.34    | % |  |   | 0.29    | %
|Ratio of allowance for loan losses to end of period nonperforming loans |  |                        | 203.39    | % |      |   | 222.02  | %    |  |   | 195.82  | % |  |      | 197.48  | % |  |   | 334.73  | %



41



---

##### Table of Contents

##### Index to Financial Statements

The following table describes the allocation of the allowance for loan losses among various categories of
loans and certain other information for the dates indicated. The allocation is made for analytical purposes and is not necessarily indicative of the categories in which future losses may occur. The total allowance is available to absorb losses from
any segment of loans.



|                                                    |  |                        |       |                              |       |   |        |      |                              |  |       |        |  |                              |       |  |        |   |                              |   |       |        |       |                              |  |   |       |  |       |  
|--------------------------------------------------- |  | ---------------------- | ----- | ---------------------------- | ----- | - | ------ | ---- | ---------------------------- |  | ----- | ------ |  | ---------------------------- | ----- |  | ------ | - | ---------------------------- | - | ----- | ------ | ----- | ---------------------------- |  | - | ----- |  | ----- | -
|                                                    |  | As of December 31,     |      
|                                                    |  | 2005                   |       |                              | 2004  |   |        | 2003 |                              |  | 2002  |        |  | 2001                         |      
|                                                    |  | Amount                 |       | Percent ofLoans toTotalLoans |       |   | Amount |      | Percent ofLoans toTotalLoans |  |       | Amount |  | Percent ofLoans toTotalLoans |       |  | Amount |   | Percent ofLoans toTotalLoans |   |       | Amount |       | Percent ofLoans toTotalLoans | 
|                                                    |  | (Dollars in thousands) |      
|Balance of allowance for loan losses applicable to: |  |                        |       |                              |       |   |        |      |                              |  |       |        |  |                              |       |  |        |   |                              |   |       |        |       |                              |  |   |       |  |       |  
|Commercial and industrial                           |  | $                      | 1,735 |                              | 23.5  | % |        | $    | 990                          |  | 19.6  | %      |  | $                            | 448   |  | 16.6   | % |                              | $ | 228   |        | 16.2  | %                            |  | $ | 209   |  | 19.4  | %
|Real estate:                                        |  |                        |       |                              |       |   |        |      |                              |  |       |        |  |                              |       |  |        |   |                              |   |       |        |       |                              |  |   |       |  |       |  
|1-4 family residential                              |  |                        | 724   |                              | 26.3  |   |        |      | 959                          |  | 27.8  |        |  |                              | 246   |  | 36.4   |   |                              |   | 258   |        | 38.7  |                              |  |   | 267   |  | 41.7  |  
|Commercial mortgage                                 |  |                        | 2,061 |                              | 28.1  |   |        |      | 941                          |  | 32.3  |        |  |                              | 784   |  | 29.9   |   |                              |   | 424   |        | 16.0  |                              |  |   | 175   |  | 13.1  |  
|Held for sale                                       |  |                        |      |                              | 1.7   |   |        |      |                             |  | 3.9   |        |  |                              |      |  | 1.0    |   |                              |   |      |        | 8.7   |                              |  |   |      |  | 0.3   |  
|Other                                               |  |                        | 99    |                              | 12.9  |   |        |      | 54                           |  | 6.4   |        |  |                              |      |  | 2.2    |   |                              |   | 73    |        | 4.7   |                              |  |   |      |  | 8.7   |  
|Consumer and other                                  |  |                        | 632   |                              | 7.5   |   |        |      | 1,206                        |  | 10.0  |        |  |                              | 726   |  | 13.9   |   |                              |   | 1,110 |        | 15.7  |                              |  |   | 734   |  | 16.8  |  
|Unallocated                                         |  |                        | 4,341 |                              |      |   |        |      | 2,535                        |  |      |        |  |                              | 1,689 |  |       |   |                              |   | 1,203 |        |      |                              |  |   | 369   |  |      |  
|                                                    |  |                        |       |                              |       |   |        |      |                              |  |       |        |  |                              |       |  |        |   |                              |   |       |        |       |                              |  |   |       |  |       |  
|Total allowance for loan losses                     |  | $                      | 9,592 |                              | 100.0 | % |        | $    | 6,685                        |  | 100.0 | %      |  | $                            | 3,893 |  | 100.0  | % |                              | $ | 3,296 |        | 100.0 | %                            |  | $ | 1,754 |  | 100.0 | %
|                                                    |  |                        |       |                              |       |   |        |      |                              |  |       |        |  |                              |       |  |        |   |                              |   |       |        |       |                              |  |   |       |  |       |  



Management believes
that the allowance for loan losses at December 31, 2005 is adequate to cover losses inherent in the portfolio as of such date. There can be no assurance, however, that Texas United will not sustain losses in future periods, which could be
substantial in relation to the size of the allowance for loan losses at December 31, 2005.



Investment Securities



Texas United uses its securities portfolio to ensure liquidity for cash requirements, to manage interest rate risk, to provide a source of income, to
ensure collateral is available for municipal pledging requirements and to manage asset quality.



Securities totaled $269.2 million at December 31, 2005, a decrease of $32.5 million or 10.7% compared with $301.6 million at December 31, 2004.
The decrease was primarily due to paydowns on mortgage backed securities. At December 31, 2005, securities represented 17.3% of total assets compared with 26.4% of total assets at December 31, 2004. The yield on average securities for the
year ended December 31, 2005 was 3.80% compared with 3.59% for 2004. The increase in average yield was primarily the result of higher market interest rates in 2005 compared with 2004. At December 31, 2005, the fair value of investment
securities included $139.3 million in mortgage-backed securities, $75.0 million in U.S. Government securities, $36.2 million in state and municipal securities, and $18.7 million in other securities. The average life of the securities portfolio at
December 31, 2005 was approximately 4.5 years.



Securities
totaled $301.6 million at December 31, 2004, an increase of $117.1 million or 63.4% compared with $184.5 million at December 31, 2003. The increase was primarily due to additional funds available to invest as a result of an increase in
deposits and the sale of mortgage loans, and the acquisition of GNB Bancshares. At December 31, 2004, securities represented 26.4% of total assets compared with 29.0% of total assets at December 31, 2003. The yield on average securities
for the year ended December 31, 2004 was 3.59% compared with 3.87% for 2003. The decrease in average yield is attributed to a lower interest rate environment. At December 31, 2004, the fair value for investment securities included $93.8
million in U.S. Government securities, $189.6 million in mortgage-backed securities and $9.1 million in state and municipal securities. The average life of the securities portfolio at December 31, 2004 was approximately four years.



42



---

##### Table of Contents

##### Index to Financial Statements

The following tables show the contractual maturity distribution on an amortized cost basis of the
investment portfolio at December 31, 2005. Contractual maturities may differ from expected maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. For purposes of these tables,
tax-exempt obligations are not computed on a tax-equivalent basis.



|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|-------------------------------------------------------------------- |  | ---------------------- | ------ | ----- | ---------------------------------- | - | ------ | ----------------------------------- | ------ |  | --------------- | ------ |  | ----- | ------ |  | ------ | - | ----- | - | ------- | ----- | ---- | ----- |  | - | ------- |  | ---- | -
|                                                                     |  | December 31, 2005      |       
|                                                                     |  | WithinOne Year         |        |       | After OneYear but WithinFive Years |   |        | After FiveYears but WithinTen Years |        |  | After Ten Years |        |  |       |        |  |       
|                                                                     |  | Amount                 |        | Yield |                                    |   | Amount |                                     | Yield  |  |                 | Amount |  | Yield |        |  | Amount |   | Yield |   |         | Total |      | Yield | 
|                                                                     |  | (Dollars in thousands) |       
|Securities available-for-sale:                                       |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|U.S. Treasury securities and obligations of U.S. government agencies |  | $                      | 11,594 |       | 3.34                               | % |        | $                                   | 65,599 |  | 3.02            | %      |  | $     |       |  |       | % |       | $ |        |       |     | %     |  | $ | 77,193  |  | 3.52 | %
|State and municipal securities                                       |  |                        |       |       |                                   |   |        |                                     |       |  |                |        |  |       | 10,654 |  |       |   |       |   | 393     |       | 4.01 |       |  |   | 11,047  |  | 4.01 |  
|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|Subtotal                                                             |  |                        | 11,594 |       |                                    |   |        |                                     | 65,599 |  |                 |        |  |       | 10,654 |  |        |   |       |   | 393     |       |      |       |  |   | 88,240  |  |      |  
|Mortgage-backed securities                                           |  |                        |       |       |                                   |   |        |                                     | 11,656 |  | 3.43            |        |  |       | 46,517 |  | 4.02   |   |       |   | 84,967  |       | 4.64 |       |  |   | 143,140 |  | 4.64 |  
|Other                                                                |  |                        |       |       |                                   |   |        |                                     | 184    |  |                |        |  |       |       |  |       |   |       |   | 17,501  |       | 4.08 |       |  |   | 17,685  |  | 4.04 |  
|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|Total securities                                                     |  | $                      | 11,594 |       |                                    |   |        | $                                   | 77,439 |  |                 |        |  | $     | 57,171 |  |        |   |       | $ | 102,861 |       |      |       |  | $ | 249,065 |  |      |  
|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|                                                                     | 
|                                                                     |  | December 31, 2005      |       
|                                                                     |  | Within OneYear         |        |       | After One Yearbut WithinFive Years |   |        | After Five Yearsbut WithinTen Years |        |  | After Ten Years |        |  |       |        |  |       
|                                                                     |  | Amount                 |        | Yield |                                    |   | Amount |                                     | Yield  |  |                 | Amount |  | Yield |        |  | Amount |   | Yield |   |         | Total |      | Yield | 
|                                                                     |  | (Dollars in thousands) |       
|Securities held-to-maturity:                                         |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|State and municipal securities                                       |  | $                      | 606    |       | 5.67                               | % |        | $                                   |       |  |                | %      |  | $     | 518    |  | 5.12   | % |       |   | 24,039  |       | 6.04 | %     |  | $ | 25,163  |  | 6.02 | %
|Other                                                                |  |                        | 1,000  |       |                                   |   |        |                                     |       |  |                |        |  |       |       |  |       |   |       |   |         |       | 6.75 |       |  |   | 1,000   |  | 6.75 |  
|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  
|Total securities                                                     |  | $                      | 1,606  |       |                                    |   |        | $                                   |       |  |                 |        |  | $     | 518    |  |        |   |       | $ | 24,039  |       |      |       |  | $ | 26,163  |  |      |  
|                                                                     |  |                        |        |       |                                    |   |        |                                     |        |  |                 |        |  |       |        |  |        |   |       |   |         |       |      |       |  |   |         |  |      |  



Texas United
does not own securities of any one issuer (other than the U.S. government and its agencies) for which aggregate adjusted cost exceeds 10% of the consolidated shareholders equity at December 31, 2005 and 2004.



43



---

##### Table of Contents

##### Index to Financial Statements

The following tables summarize the amortized cost of securities classified as available for sale and
their approximate fair values as of the dates shown.



|                                                                     |  |                        |         |                      |   |                       |  |   |            |   |  |   |        
|-------------------------------------------------------------------- |  | ---------------------- | ------- | -------------------- | - | --------------------- |  | - | ---------- | - |  | - | -------
|                                                                     |  | December 31, 2005     
|                                                                     |  | AmortizedCost          |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | Fair Value
|                                                                     |  | (Dollars in thousands)
|U.S. Treasury securities and obligations of U.S. government agencies |  | $                      | 77,193  |                      | $ |                      |  | $ | (2,191     | ) |  | $ | 75,002 
|Mortgage-backed securities                                           |  |                        | 143,140 |                      |   | 7                     |  |   | (3,756     | ) |  |   | 139,391
|State and municipal securities                                       |  |                        | 11,047  |                      |   | 8                     |  |   | (80        | ) |  |   | 10,975 
|Other                                                                |  |                        | 17,685  |                      |   |                      |  |   | (42        | ) |  |   | 17,643 
|                                                                     |  |                        |         |                      |   |                       |  |   |            |   |  |   |        
|Total                                                                |  | $                      | 249,065 |                      | $ | 15                    |  | $ | (6,069     | ) |  | $ | 243,011
|                                                                     |  |                        |         |                      |   |                       |  |   |            |   |  |   |        



|                                                                     |  |                        |         |                      |   |                       |  |           |       |               |   |                      |  |                       |         |           |   |       |  |   |       |  |   |        
|-------------------------------------------------------------------- |  | ---------------------- | ------- | -------------------- | - | --------------------- |  | --------- | ----- | ------------- | - | -------------------- |  | --------------------- | ------- | --------- | - | ----- |  | - | ----- |  | - | -------
|                                                                     |  | December 31, 2004      |         | December 31, 2003   
|                                                                     |  | AmortizedCost          |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | FairValue |       | AmortizedCost |   | GrossUnrealizedGains |  | GrossUnrealizedLosses |         | FairValue
|                                                                     |  | (Dollars in thousands)
|U.S. Treasury securities and obligations of U.S. government agencies |  | $                      | 94,664  |                      | $ | 157                   |  | $         | 1,050 |               | $ | 93,771               |  | $                     | 47,392  |           | $ | 386   |  | $ | 472   |  | $ | 47,306 
|Mortgage-backed securities                                           |  |                        | 190,195 |                      |   | 892                   |  |           | 1,448 |               |   | 189,639              |  |                       | 123,336 |           |   | 378   |  |   | 1,350 |  |   | 122,364
|State and municipal securities                                       |  |                        | 8,709   |                      |   | 343                   |  |           |      |               |   | 9,052                |  |                       | 9,658   |           |   | 700   |  |   |      |  |   | 10,358 
|Other                                                                |  |                        | 9,167   |                      |   | 2                     |  |           |      |               |   | 9,169                |  |                       | 4,519   |           |   |      |  |   |      |  |   | 4,519  
|                                                                     |  |                        |         |                      |   |                       |  |           |       |               |   |                      |  |                       |         |           |   |       |  |   |       |  |   |        
|Total                                                                |  | $                      | 302,735 |                      | $ | 1,394                 |  | $         | 2,498 |               | $ | 301,631              |  | $                     | 184,905 |           | $ | 1,464 |  | $ | 1,822 |  | $ | 184,547
|                                                                     |  |                        |         |                      |   |                       |  |           |       |               |   |                      |  |                       |         |           |   |       |  |   |       |  |   |        



The following table
summarizes the amortized cost of securities classified as held-to-maturity and their approximate fair values as of December 31, 2005. There were no held-to-maturity securities for the years ended December 31, 2004 or 2003.



|                                                                     |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|-------------------------------------------------------------------- |  | ---------------------- | ------ | -------------------- | - | --------------------- |  | - | --------- | - |  | - | ------
|                                                                     |  | December 31, 2005     
|                                                                     |  | AmortizedCost          |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | FairValue
|                                                                     |  | (Dollars in thousands)
|U.S. Treasury securities and obligations of U.S. government agencies |  | $                      |       |                      | $ |                      |  | $ |          |   |  | $ |      
|Mortgage-backed securities                                           |  |                        |       |                      |   |                      |  |   |          |   |  |   |      
|State and municipal securities                                       |  |                        | 25,163 |                      |   | 134                   |  |   | (78       | ) |  |   | 25,219
|Other                                                                |  |                        | 1,000  |                      |   |                      |  |   |          |   |  |   | 1,000 
|                                                                     |  |                        |        |                      |   |                       |  |   |           |   |  |   |       
|Total                                                                |  | $                      | 26,163 |                      | $ | 134                   |  | $ | (78       | ) |  | $ | 26,219
|                                                                     |  |                        |        |                      |   |                       |  |   |           |   |  |   |       



Mortgage-backed
securities are securities that have been developed by pooling a number of real estate mortgages and which are principally issued by federal agencies such as Government National Mortgage Association (Ginnie Mae), Fannie Mae and Freddie
Mac. These securities are deemed to have high credit rating, and minimum regular monthly cash flows of principal and interest are guaranteed by the issuing agencies.



Net unrealized losses on the available-for-sale securities were $6.1 million at December 31, 2005 compared with $1.1 million
at December 31, 2004. Management believes that the unrealized losses in Texas Uniteds securities portfolio at December 31, 2005 were primarily due to interest rate increases. Because the decline in market value is attributable to changes in
interest rates and not credit quality, and because Texas United has the ability and intent to hold such securities until a recovery of fair value, which may be at maturity, Texas United does not consider such securities to be other-than-temporarily
impaired at December 31, 2005.



44



---

##### Table of Contents

##### Index to Financial Statements

Unlike U.S. Treasury and U.S. government agency securities, which have a lump sum payment at maturity,
mortgage-backed securities provide cash flows from regular principal and interest payments and principal prepayments throughout the lives of the securities. Mortgage-backed securities which are purchased at a premium will generally suffer decreasing
net yields as interest rates drop because home owners tend to refinance their mortgages. Thus, the premium paid must be amortized over a shorter period. Therefore, these securities purchased at a discount will obtain higher net yields in a
decreasing interest rate environment. As interest rates rise, the opposite will generally be true. During a period of increasing interest rates, fixed rate mortgage-backed securities do not tend to experience heavy prepayments of principal and
consequently, the average life of these securities will not be shortened. If interest rates begin to fall, prepayments will increase. At December 31, 2005, 59.3% of the mortgage-backed securities held by Texas United had contractual final
maturities of more than ten years with a weighted average life of 4.10 years.



Texas United accounts for securities according to SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. At the date of purchase, Texas United is required to classify debt and
equity securities into one of three categories: held-to-maturity, trading or available-for-sale. Investments in debt securities are classified as held-to-maturity and measured at amortized cost in the financial statements only if management has the
positive intent and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with
unrealized gains and losses included in earnings. Investments not classified as either held-to-maturity or trading are classified as available-for-sale and measured at fair value in the financial statements with unrealized gains and losses reported,
net of tax, in a separate component of shareholders equity until realized.



Deposits



Texas
Uniteds lending and investing activities are funded primarily by deposits. Total deposits at December 31, 2005 were $1.121 billion compared with $880.1 million at December 31, 2004, an increase of $241.3 million or 27.4%. The
increase was primarily attributed to deposits assumed in connection with the Gateway Holding Company acquisition, new municipality customers and continued internal marketing initiatives.



Texas United offers a variety of deposit accounts having a wide range of interest rates and terms. Texas Uniteds
deposit accounts consist of demand, savings, money market and time accounts. Texas United relies primarily on competitive pricing policies and customer service to attract and retain these deposits. Texas United does not have or accept any brokered
deposits.



At December 31, 2005, demand, money market and
savings deposits accounted for approximately 57.5% of total interest-bearing deposits, while certificates of deposit made up 42.5% of total interest-bearing deposits. Noninterest-bearing demand deposits totaled $317.7 million or 28.3% of total
deposits at December 31, 2005, compared with $187.5 million or 21.3% of total deposits at December 31, 2004. The average cost of deposits for the year ended December 31, 2005, including noninterest-bearing demand deposits, was 1.58%
compared with 1.40% for the year 2004, an increase of 18 basis points and was primarily the result of higher market interest rates for deposits during 2005 compared with 2004.



At December 31, 2004, demand, money market and savings deposits accounted for approximately 58.3% of total
interest-bearing deposits, while certificates of deposit made up 41.7% of total interest-bearing deposits. Noninterest-bearing demand deposits totaled $187.5 million or 21.3% of total deposits at December 31, 2004, compared with $96.3 million
or 19.2% of total deposits at December 31, 2003. The average cost of deposits, including noninterest-bearing demand deposits, was 1.40% for the year ended December 31, 2004 compared with 1.54% for the year 2003, a decrease of 14 basis
points and was primarily due to the lower interest rate environment during 2004 compared with 2003.



45



---

##### Table of Contents

##### Index to Financial Statements

The following table presents, for the periods indicated, the daily average balances and weighted average
rates paid on deposits:



|                           |  |                          |         |      |      |   |        |      |         |  |      |        |  |      |         |  |      |  
|-------------------------- |  | ------------------------ | ------- | ---- | ---- | - | ------ | ---- | ------- |  | ---- | ------ |  | ---- | ------- |  | ---- | -
|                           |  | Years Ended December 31, |        
|                           |  | 2005                     |         |      | 2004 |   |        | 2003 |        
|                           |  | Amount                   |         | Rate |      |   | Amount |      | Rate    |  |      | Amount |  | Rate |        
|                           |  | (Dollars in thousands)   |        
|Noninterest-bearing demand |  | $                        | 205,721 |      |     | % |        | $    | 131,906 |  |     | %      |  | $    | 91,428  |  |     | %
|Interest-bearing demand    |  |                          | 213,106 |      | 1.29 |   |        |      | 186,079 |  | 1.30 |        |  |      | 125,622 |  | 1.05 |  
|Savings and money market   |  |                          | 163,332 |      | 1.46 |   |        |      | 117,148 |  | 1.15 |        |  |      | 79,216  |  | 1.08 |  
|Time                       |  |                          | 305,627 |      | 2.91 |   |        |      | 222,447 |  | 2.45 |        |  |      | 190,175 |  | 2.80 |  
|                           |  |                          |         |      |      |   |        |      |         |  |      |        |  |      |         |  |      |  
|Total                      |  | $                        | 887,786 |      | 1.58 | % |        | $    | 657,580 |  | 1.40 | %      |  | $    | 486,441 |  | 1.54 | %
|                           |  |                          |         |      |      |   |        |      |         |  |      |        |  |      |         |  |      |  



The following table
sets forth by time remaining until maturity the amount of Texas Uniteds certificates of deposit that are $100,000 or greater:



|                                      |  |                        |        
|------------------------------------- |  | ---------------------- | -------
|                                      |  | December 31, 2005     
|                                      |  | (Dollars in thousands)
|Three months or less                  |  | $                      | 41,822 
|Over three months through six months  |  |                        | 30,227 
|Over six months through twelve months |  |                        | 27,143 
|Over one year                         |  |                        | 30,424 
|                                      |  |                        |        
|Total                                 |  | $                      | 129,616
|                                      |  |                        |        



While a majority of
the certificates of deposit in amounts of $100,000 or more will mature during 2006, Texas United expects that a significant portion of these deposits will be renewed. Historically, Texas Uniteds large time deposits have been stable and
management believes that the rates offered on certificates of deposit are comparable with rates offered by competition in its market areas. If a significant portion of the certificates of deposit were not renewed, it would have an adverse effect on
Texas Uniteds liquidity. However, Texas United has other available funding sources, such as purchased funds from correspondent banks and FHLB advances, to mitigate this risk.



Borrowings and Federal Funds Purchased



Texas United utilizes borrowings and overnight Federal Funds purchased to supplement deposits to fund its lending and
investing activities. Borrowings consist of both long-term and short-term advances from the Federal Home Loan Bank and a line of credit with a correspondent bank. Total borrowings at December 31, 2005 were $205.8 million with an average
interest rate for the year of 3.62%, an increase of $99.9 million and 57 basis points compared with $105.9 million at December 31, 2004 with an average interest rate for the year of 3.05%. Federal Funds purchased at December 31, 2005 were
$21.9 million with an average interest rate for the year of 3.75%, an increase of $6.8 million and 192 basis points compared with $15.1 million at December 31, 2004 with an average interest rate for the year of 1.83%.



Long-term borrowings at December 31, 2005 were $40.8 million with an
average interest rate for the year of 4.39%, a decrease of $6.2 million but an increase of 43 basis points compared with $47.0 million at December 31, 2004 with an average interest rate for the year of 3.96%. Short-term borrowings at
December 31, 2005 were $165.0 million with an average interest rate for the year of 3.43%, an increase of $106.6 million and 206 basis points compared with $58.4 million at December 31, 2004 with an average interest rate for the year of
1.37%.



46



---

##### Table of Contents

##### Index to Financial Statements

The following table summarizes outstanding short-term borrowings at the dates indicated:



|                                            |  |                                                 |         |      |   |        |  |   |       
|------------------------------------------- |  | ----------------------------------------------- | ------- | ---- | - | ------ |  | - | ------
|                                            |  | As of and For the Years Ended December 31, 2005
|                                            |  | 2005                                            |         | 2004 |   | 2003  
|                                            |  | (Dollars in thousands)                         
|Ending balances                             |  | $                                               | 165,000 |      | $ | 58,400 |  | $ | 32,750
|Average balance for the period              |  |                                                 | 81,020  |      |   | 30,200 |  |   | 20,531
|Maximum month-end balance during the period |  |                                                 | 183,436 |      |   | 58,400 |  |   | 36,250
|Average interest rate for the period        |  |                                                 | 3.43%   |      |   | 1.37%  |  |   | 1.60% 



Texas United entered
into a $20.0 million revolving credit line with a commercial bank. Borrowings on this line of credit bear interest at the Federal Funds rate plus 2.25% and are collateralized by the outstanding common stock of its second tier holding company, Texas
United Nevada. The line of credit expires in July 2006. At December 31, 2005, Texas United had $2.5 million advanced under this line of credit. The highest amount outstanding during the year 2005 was $8.5 million. The average balance of the
line of credit for the year 2005 was $2.3 million with an average interest rate of 6.32%. At December 31, 2004, Texas United had $500,000 advanced under the line of credit. The highest amount outstanding during the year was $10.0 million. The
average balance under the line of credit for the year 2004 was $3.6 million with an average interest rate of 3.63%.



At December 31, 2005, Texas United had five outstanding issues of junior subordinated deferrable interest debentures totaling $37.6 million issued to
its subsidiary trusts, which are summarized below:



|                             |  |                        |  |            |  |                                     |        |                   |                     |       |                                       |   |                     |  |           
|---------------------------- |  | ---------------------- |  | ---------- |  | ----------------------------------- | ------ | ----------------- | ------------------- | ----- | ------------------------------------- | - | ------------------- |  | ----------
|Description                  |  | Issuance Date          |  | Call Date  |  | TrustPreferredSecuritiesOutstanding |        | Interest Rate (1) |                     |       | JuniorSubordinated Debt OwedTo Trusts |   | Final Maturity Date
|                             |  | (Dollars in thousands)
|                             |  |                       
|TXUI Statutory Trust I       |  | 09/07/2000             |  | 09/07/2010 |  | $                                   | 7,000  |                   | 10.60               | %     |                                       | $ | 7,210               |  | 09/07/2030
|TXUI Statutory Trust II      |  | 12/19/2003             |  | 12/19/2008 |  |                                     | 5,000  |                   | 6.45                | %(2)  |                                       |   | 5,155               |  | 12/19/2033
|Gateway StatutoryTrust I (3) |  | 03/26/2002             |  | 03/26/2007 |  |                                     | 4,000  |                   | 3-monthLIBOR + 3.60 | % (4) |                                       |   | 4,124               |  | 03/26/2032
|GNB Capital Trust I (5)      |  | 11/14/2001             |  | 11/14/2006 |  |                                     | 5,000  |                   | 9.95                |       |                                       |   | 5,155               |  | 11/14/2031
|TXUI StatutoryTrust III (6)  |  | 11/30/2005             |  | 12/15/2010 |  |                                     | 15,500 |                   | 3-monthLIBOR + 1.39 | %     |                                       |   | 15,980              |  | 12/15/2035

---

|(1) | The 3-month LIBOR in effect as of December 31, 2005 was 4.53%
|--- | -------------------------------------------------------------

|(2) | The debentures bear a fixed interest rate until December 19, 2008, when the rate begins to float on a quarterly basis based on the 3-month LIBOR plus 2.85%.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Assumed in connection with the acquisition of Gateway Holding Company on December 1, 2005,
|--- | ------------------------------------------------------------------------------------------

|(4) | The debentures bore a fixed interest rate of 5.59% until June 26, 2002, when the rate began to float on a quarterly basis based on the 3-month LIBOR plus 3.60%.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Assumed in connection with the acquisition of GNB Bancshares on October 1, 2004.
|--- | --------------------------------------------------------------------------------

|(6) | Issued to facilitate the acquisition of Gateway Holding Company on December 1, 2005.
|--- | ------------------------------------------------------------------------------------



Each of the trusts is a statutory business trust organized for the sole purpose of issuing trust securities and investing
the proceeds in our junior subordinated debentures. The preferred trust securities of each trust represent preferred beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior
subordinated debentures held by the trust. The common securities of each trust are wholly-owned by Texas United. Each trusts ability to pay amounts due on the trust preferred securities is solely dependent upon Texas United making payment on
the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and junior in right of payment to all of Texas Uniteds present and future senior indebtedness. Texas United has fully and
unconditionally guaranteed each trusts



47



---

##### Table of Contents

##### Index to Financial Statements

obligations under the trust securities issued by each respective trust to the extent not paid or made by each trust, provided such trust has funds available
for such obligations.



Under the provisions of each issue of
the debentures, Texas United has the right to defer payment of interest on the debentures at any time, or from time to time, for periods not exceeding five years. If interest payments on any issue of the debentures are deferred, the distributions on
the applicable trust preferred securities and common securities will also be deferred.



Interest Rate Sensitivity and Market Risk



Texas United is engaged primarily in the business of investing funds obtained from deposits and borrowings into interest-bearing loans and investments and its primary component of market risk is interest rate risk
volatility. Consequently, its earnings depend to a significant extent on its net interest income, which is the difference between the interest income on loans and investments and the interest expense on deposits and borrowings. To the extent that
Texas Uniteds interest-bearing liabilities do not reprice or mature at the same time as its interest-bearing assets, it is subject to interest rate risk and corresponding fluctuations in net interest income. Interest rate risk is the potential
of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair market values. The objective is to measure the effect on net interest income and to
adjust the balance sheet to minimize the inherent risk while at the same time maximizing income.



Texas United has employed asset/liability management policies that attempt to manage its interest-earning assets and interest-bearing liabilities, thereby
attempting to control the volatility of net interest income, without having to incur unacceptable levels of credit or investment risk.



Texas United manages its exposure to interest rates by structuring its balance sheet in the ordinary course of business. In 2005, Texas United entered
into a fair value hedge of its mortgage servicing rights, but has not entered into any other instruments such as structured notes, interest rate swaps, caps, floors, financial options, or financial futures contracts, for the purpose of reducing
interest rate risk. Texas United manages its sensitivity position within established guidelines. Based upon the nature of Texas Uniteds operations, it is not subject to foreign exchange or commodity price risk. Texas United does not own any
trading assets.



Texas Uniteds exposure to interest rate
risk is managed by State Banks, GNB Financials and Gateways respective Asset Liability Committees (collectively, the ALCO) in accordance with policies approved by Texas Uniteds Board of Directors. The ALCO
formulates strategies based on appropriate levels in interest rate risk. In determining the appropriate level of interest rate risk, the ALCO considers the impact on earnings and capital based on the current outlook on interest rates, potential
changes in interest rates, regional economies, liquidity, business strategies, and other factors. The ALCO meets regularly to review, among other things, the sensitivity of assets and liabilities to interest rate changes, the book and market values
of assets and liabilities, unrealized gains and losses, purchase and sale activity, commitments to originate loans, and the maturities of investments and borrowings. Additionally, the ALCO reviews liquidity, cash flow flexibility, maturities of
deposits and consumer and commercial deposit activity. Management uses two methodologies to manage interest rate risk: (i) an analysis of relationships between interest-earning assets and interest-bearing liabilities; and (ii) an interest
rate shock simulation model. Texas United has traditionally managed its business to reduce its overall exposure to changes in interest rates, however, under current policies of its Board of Directors, management has been given some latitude to
increase Texas Uniteds interest rate sensitivity position within certain limits if, in managements judgment, it will enhance profitability.



An interest rate sensitive asset or liability is one that, within a defined time period, either matures or experiences an interest rate change in line
with general market interest rates. The management of interest rate risk is performed by analyzing the maturity and repricing relationships between interest-earning assets and interest-bearing liabilities at specific points in time (GAP)
and by analyzing the effects of interest rate changes on net



48



---

##### Table of Contents

##### Index to Financial Statements

interest income over specific periods of time by projecting the performance of the mix of assets and liabilities in varied interest rate environments.
Interest rate sensitivity reflects the potential effect on net interest income of a movement in interest rates. A company is considered to be asset sensitive, or having a positive GAP, when the amount of its interest-earning assets maturing or
repricing within a given period exceeds the amount of its interest-bearing liabilities also maturing or repricing within that time period. Conversely, a company is considered to be liability sensitive, or having a negative GAP, when the amount of
its interest-bearing liabilities maturing or repricing within a given period exceeds the amount of its interest-earning assets also maturing or repricing within that time period. During a period of rising interest rates, a negative GAP would tend to
affect net interest income adversely, while a positive GAP would tend to result in an increase in net interest income. However, it is managements intent to achieve a proper balance so that incorrect rate forecasts should not have a significant
impact on earnings.



The following table sets forth an interest
rate sensitivity analysis for Texas United at December 31, 2005:



|                                                   |  |                                     |          |    |            |   |          |             |  |   |                     |    |  |       |         |   |  |   |           |  
|-------------------------------------------------- |  | ----------------------------------- | -------- | -- | ---------- | - | -------- | ----------- |  | - | ------------------- | -- |  | ----- | ------- | - |  | - | --------- | -
|                                                   |  | Volumes Subject to Repricing Within |         
|                                                   |  | 0-30 Days                           |          |    | 31-180Days |   |          | 181-365Days |  |   | Greaterthan OneYear |    |  | Total |        
|                                                   |  | (Dollars in thousands)              |         
|Interest-earning assets:                           |  |                                     |          |    |            |   |          |             |  |   |                     |    |  |       |         |   |  |   |           |  
|Securities                                         |  | $                                   | 16,297   |    |            | $ | 11,673   |             |  | $ | 28,863              |    |  | $     | 212,341 |   |  | $ | 269,174   |  
|Loans                                              |  |                                     | 417,658  |    |            |   | 93,306   |             |  |   | 121,148             |    |  |       | 399,726 |   |  |   | 1,031,838 |  
|Federal funds sold and other temporary investments |  |                                     | 33,620   |    |            |   |         |             |  |   |                    |    |  |       |        |   |  |   | 33,620    |  
|                                                   |  |                                     |          |    |            |   |          |             |  |   |                     |    |  |       |         |   |  |   |           |  
|Total interest-earning assets                      |  | $                                   | 467,575  |    |            | $ | 104,979  |             |  | $ | 150,011             |    |  | $     | 612,067 |   |  | $ | 1,334,632 |  
|Interest-bearing liabilities:                      |  |                                     |          |    |            |   |          |             |  |   |                     |    |  |       |         |   |  |   |           |  
|Demand, money market, and savings deposits         |  |                                     | 582,159  |    |            |   |         |             |  |   |                    |    |  |       |        |   |  |   | 582,159   |  
|Certificates of deposit and other time deposits    |  |                                     | 26,225   |    |            |   | 117,453  |             |  |   | 105,415             |    |  |       | 56,534  |   |  |   | 305,627   |  
|Securities sold under repurchase agreements        |  |                                     | 6,120    |    |            |   |         |             |  |   |                    |    |  |       | 1,000   |   |  |   | 7,120     |  
|Junior subordinated deferrable interest debentures |  |                                     |         |    |            |   |         |             |  |   |                    |    |  |       | 37,624  |   |  |   | 37,624    |  
|Federal funds purchased, FHLB and other borrowings |  |                                     | 188,214  |    |            |   | 6,633    |             |  |   | 12,486              |    |  |       | 20,323  |   |  |   | 227,656   |  
|                                                   |  |                                     |          |    |            |   |          |             |  |   |                     |    |  |       |         |   |  |   |           |  
|Total interest-bearing liabilities                 |  | $                                   | 802,718  |    |            | $ | 124,086  |             |  | $ | 117,901             |    |  | $     | 115,481 |   |  | $ | 1,160,186 |  
|Period GAP                                         |  | $                                   | (335,143 | )  |            | $ | (19,107  | )           |  | $ | 32,110              |    |  | $     | 496,586 |   |  | $ | 174,446   |  
|Cumulative GAP                                     |  | $                                   | (335,143 | )  |            | $ | (354,250 | )           |  | $ | (322,140            | )  |  | $     | 174,446 |   |  | $ | 174,446   |  
|Period GAP to total assets                         |  |                                     | (0.22    | )% |            |   | (0.01    | )%          |  |   | 0.02                | %  |  |       | 0.32    | % |  |   | 0.11      | %
|Cumulative GAP to total assets                     |  |                                     | (0.22    | )% |            |   | (0.23    | )%          |  |   | (0.21               | )% |  |       | 0.11    | % |  |   | 0.11      | %



Texas Uniteds
one-year cumulative GAP position at December 31, 2005, was negative $322.1 million or 0.21% of assets. This is a one-day position that is continually changing and is not indicative of Texas Uniteds position at any other time. While the
GAP position is a useful tool in measuring interest rate risk and contributes toward effective asset and liability management, it is difficult to predict the effect of changing interest rates solely on that measure, without accounting for
alterations in the maturity or repricing characteristics of the balance sheet that occur during changes in market interest rates. For example, the GAP position reflects only the prepayment assumptions pertaining to the current rate environment.
Assets tend to prepay more rapidly during periods of declining interest rates than during periods of rising interest rates. Because of this and other risk factors not contemplated by the GAP position, an institution could have a matched GAP position
in the current rate environment and still have its net interest income exposed to increased rate risk. Texas United maintains a Rate Committee and the ALCO that review Texas Uniteds interest rate risk position on a monthly and quarterly basis.



49



---

##### Table of Contents

##### Index to Financial Statements

To effectively measure and manage interest rate risk, Texas United uses an interest rate shock simulation
model to determine the impact on net interest income under various interest rate scenarios, balance sheet trends and strategies. From these simulations, interest rate risk is quantified and appropriate strategies are developed and implemented.
Additionally, duration and market value sensitivity measures are utilized when they provide added value to the overall interest rate risk management process. Texas Uniteds Board of Directors, on an ongoing basis, evaluates interest rate risk
positions and strategies.



Liquidity and Contractual
Obligations



Liquidity involves Texas Uniteds
ability to raise funds to support asset growth or reduce assets to meet deposit withdrawals and other payment obligations, to maintain reserve requirements and otherwise to operate Texas United on an ongoing basis. Texas Uniteds liquidity
needs are primarily met by growth in core deposits. Core deposits exclude time deposits over $100,000. These jumbo deposits are characteristically more sensitive to changes in interest rates and, thus, are not considered a part of core
funding. Although access to purchased funds from correspondent banks is available and has been utilized on occasion to take advantage of investment opportunities, Texas United does not rely on these external funding sources. Texas United maintains
investments in liquid assets based upon managements assessment of cash needs, expected deposit flows, objectives of its asset/liability management program, availability of federal funds or FHLB advances, and other available yield on liquid
assets. Several options are available to increase liquidity, including the sale of investments and loans, increasing deposit marketing activities, and borrowing from the FHLB or correspondent banks. The cash and federal funds sold position,
supplemented by amortizing investments along with payments and maturities within the loan portfolio, have historically created an adequate liquidity position.



Cash flows from operating activities for the year ended December 31, 2005 were primarily provided by the sale of loans held for sale and net
earnings. Cash flows from operating activities for the year ended December 31, 2004 were used to fund loans held for sale. Cash flows from operating activities for the year ended December 31, 2003 were primarily provided by the sale of
loans held for sale and net earnings. Cash flows from investing activities during each of the same fiscal years were used to fund loans and acquire securities for investing activities, partially offset by funds received from the sale of securities
and cash obtained from acquisitions. In addition, cash flows from financing activities were provided for from the increase in deposits, borrowings and net proceeds received from issuance of common stock in the public offering.



Texas Uniteds future cash payments associated with its contractual
obligations (other than deposit obligations) as of December 31, 2005 are summarized below:



|                                                   |  |                        |         |                 |   |                 |  |            |       |       |   |        |  |   |        
|-------------------------------------------------- |  | ---------------------- | ------- | --------------- | - | --------------- |  | ---------- | ----- | ----- | - | ------ |  | - | -------
|                                                   |  | Payments due in:      
|                                                   |  | Fiscal2006             |         | Fiscal2007-2009 |   | Fiscal2010-2011 |  | Thereafter |       | Total
|                                                   |  | (Dollars in thousands)
|Junior subordinated deferrable interest debentures |  | $                      |        |                 | $ |                |  | $          |      |       | $ | 37,624 |  | $ | 37,624 
|Short-term debt                                    |  |                        | 165,000 |                 |   |                |  |            |      |       |   |       |  |   | 165,000
|Long-term debt                                     |  |                        | 9,491   |                 |   | 17,710          |  |            | 3,968 |       |   | 9,586  |  |   | 40,755 
|Operating leases                                   |  |                        | 1,092   |                 |   | 2,188           |  |            | 941   |       |   |       |  |   | 4,221  
|                                                   |  |                        |         |                 |   |                 |  |            |       |       |   |        |  |   |        
|Total                                              |  | $                      | 175,583 |                 | $ | 19,898          |  | $          | 4,909 |       | $ | 47,210 |  | $ | 247,600
|                                                   |  |                        |         |                 |   |                 |  |            |       |       |   |        |  |   |        



Off-Balance
Sheet Arrangements



In the normal course of business,
Texas United enters into various transactions, which, in accordance with accounting principles generally accepted in the United States of America, are not included in its consolidated balance sheets. Texas United enters into these transactions to
meet the financing needs of its customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying



50



---

##### Table of Contents

##### Index to Financial Statements

degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.



Texas Uniteds commitments associated with outstanding letters of credit
and commitments to extend credit as of December 31, 2005 are summarized below. Since commitments associated with letters of credit and commitments to extend credit may expire unused, the amounts shown do not necessarily reflect the actual
future cash funding requirements:



|                             |  |                        |         |           |   |           |  |            |       |       |   |        |  |   |        
|---------------------------- |  | ---------------------- | ------- | --------- | - | --------- |  | ---------- | ----- | ----- | - | ------ |  | - | -------
|                             |  | Fiscal Years           |         |           |   |          
|                             |  | 2006                   |         | 2007-2008 |   | 2009-2010 |  | Thereafter |       | Total
|                             |  | (Dollars in thousands)
|Standby letters of credit    |  | $                      | 3,153   |           | $ | 898       |  | $          | 70    |       | $ | 477    |  | $ | 4,598  
|Commitments to extend credit |  |                        | 161,780 |           |   | 19,221    |  |            | 6,469 |       |   | 30,532 |  |   | 218,002
|                             |  |                        |         |           |   |           |  |            |       |       |   |        |  |   |        
|Total                        |  | $                      | 164,933 |           | $ | 20,119    |  | $          | 6,539 |       | $ | 31,009 |  | $ | 222,600
|                             |  |                        |         |           |   |           |  |            |       |       |   |        |  |   |        



Standby Letters of
Credit.Standby letters of credit are written conditional commitments issued by Texas United to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement
with the third party, Texas United would be required to fund the commitment. The maximum potential amount of future payments Texas United could be required to make is represented by the contractual amount of the commitment. If the commitment is
funded, Texas United would be entitled to seek recovery from the customer. Texas Uniteds policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.



Commitments to Extend Credit.Texas United enters into
contractual commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of Texas Uniteds commitments to extend credit are contingent upon customers
maintaining specific credit standards at the time of loan funding. Texas United minimizes its exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. Management assesses the credit risk associated
with certain commitments to extend credit in determining the level of the allowance for loan losses.



Capital Resources



Capital management consists of providing equity to support both current and future operations. Texas United is subject to capital adequacy requirements
imposed by the Federal Reserve. State Bank is subject to capital adequacy requirements imposed by the FDIC, and GNB Financial and Gateway are subject to capital adequacy requirements imposed by the OCC. The Federal Reserve, OCC and the FDIC have
adopted risk-based capital requirements for assessing bank holding company and bank capital adequacy. These standards define capital and establish minimum capital requirements in relation to assets and off-balance sheet exposure, adjusted for credit
risk. The risk-based capital standards currently in effect are designed to make regulatory capital requirements more sensitive to differences in risk profiles among bank holding companies and banks, to account for off-balance sheet exposure and to
minimize disincentives for holding liquid assets. Assets and off-balance sheet items are assigned to broad risk categories, each with appropriate relative risk weights. The resulting capital ratios represent capital as a percentage of total
risk-weighted assets and off-balance sheet items.



The
risk-based capital standards issued by the Federal Reserve require all bank holding companies to have Tier 1 capital of at least 4.0% and total risk-based capital (Tier 1 and Tier 2) of at least 8.0% of total risk- adjusted
assets. Tier 1 capital generally includes common shareholders equity and qualifying perpetual preferred stock together with related surpluses and retained earnings, less deductions for goodwill and various other intangibles.
Tier 2 capital may consist of a limited amount of intermediate-term preferred stock, a limited amount of term subordinated debt, certain hybrid capital instruments and other debt securities, perpetual preferred stock not qualifying as
Tier 1 capital, and a limited amount of the general valuation allowance for loan losses. The sum of Tier 1 capital and Tier 2 capital is total risk-based capital.



51



---

##### Table of Contents

##### Index to Financial Statements

The Federal Reserve has also adopted guidelines which supplement the risk-based capital guidelines with a
minimum ratio of Tier 1 capital to average total consolidated assets (leverage ratio) of 3.0% for institutions with well diversified risk, including no undue interest rate exposure; excellent asset quality; high liquidity; good earnings;
and that are generally considered to be strong banking organizations, rated composite 1 under applicable federal guidelines, and that are not experiencing or anticipating significant growth. Other banking organizations are required to maintain a
leverage ratio of at least 4.0% to 5.0%. These rules further provide that banking organizations experiencing internal growth or making acquisitions will be expected to maintain capital positions substantially above the minimum supervisory levels and
comparable to peer group averages, without significant reliance on intangible assets.



Pursuant to FDICIA, each federal banking agency revised its risk-based capital standards to ensure that those standards take adequate account of interest rate risk, concentration of credit risk and the risks of
nontraditional activities, as well as reflect the actual performance and expected risk of loss on multifamily mortgages. State Bank, as a state banking association, is subject to capital adequacy guidelines of the FDIC that are substantially similar
to the Federal Reserves guidelines. GNB Financial and Gateway, as national banking associations, are subject to capital adequacy guidelines of the OCC that are substantially similar to the Federal Reserves guidelines. Also pursuant to
FDICIA, the FDIC has promulgated regulations setting the levels at which an insured institution such as State Bank, GNB Financial and Gateway would be considered well-capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized and critically undercapitalized. State Bank, GNB Financial and Gateway are classified as well-capitalized for purposes of the FDICs prompt
corrective action regulations.



Total shareholders equity
as of December 31, 2005 was $137.9 million, an increase of $33.1 million or 31.6% compared with shareholders equity of $104.8 million at December 31, 2004. The increase was primarily attributable to the issuance of 1,357,379 shares
of common stock in connection with the acquisition of Gateway Holding Company and $10.7 million in 2005 net earnings, partially offset by an increase in the unrealized losses on available for sale securities of $3.2 million and dividend payments of
$2.6 million.



52



---

##### Table of Contents

##### Index to Financial Statements

The following table provides a comparison of the leverage and risk-weighted capital ratios of Texas
United, State Bank, GNB Financial and Gateway as of December 31, 2005 to the minimum and well-capitalized regulatory standards:



|                                |  |                                             |      |  |                                                                             |   |  |                                  |  
|------------------------------- |  | ------------------------------------------- | ---- |  | --------------------------------------------------------------------------- | - |  | -------------------------------- | -
|                                |  | MinimumRequired ForCapital AdequacyPurposes |      |  | To Be Categorizedas Well-Capitalized UnderPromptCorrective ActionProvisions |   |  | Actual Ratio atDecember 31, 2005 |  
|Texas United                    |  |                                             |      |  |                                                                             |   |  |                                  |  
|Leverage ratio                  |  | 4.00                                        | %(1) |  | N/A                                                                         |   |  | 8.29                             | %
|Tier 1 risk-based capital ratio |  | 4.00                                        |      |  | N/A                                                                         |   |  | 9.59                             |  
|Risk-based capital ratio        |  | 8.00                                        |      |  | N/A                                                                         |   |  | 10.45                            |  
|                                |  |                                             |     
|State Bank                      |  |                                             |      |  |                                                                             |   |  |                                  |  
|Leverage ratio                  |  | 4.00                                        | %(2) |  | 5.00                                                                        | % |  | 7.07                             | %
|Tier 1 risk-based capital ratio |  | 4.00                                        |      |  | 6.00                                                                        |   |  | 9.30                             |  
|Risk-based capital ratio        |  | 8.00                                        |      |  | 10.00                                                                       |   |  | 10.10                            |  
|                                |  |                                             |     
|GNB Financial                   |  |                                             |      |  |                                                                             |   |  |                                  |  
|Leverage ratio                  |  | 4.00                                        | %(3) |  | 5.00                                                                        | % |  | 8.79                             | %
|Tier 1 risk-based capital ratio |  | 4.00                                        |      |  | 6.00                                                                        |   |  | 9.78                             |  
|Risk-based capital ratio        |  | 8.00                                        |      |  | 10.00                                                                       |   |  | 10.66                            |  
|                                |  |                                             |     
|Gateway                         |  |                                             |      |  |                                                                             |   |  |                                  |  
|Leverage ratio                  |  | 4.00                                        | %(3) |  | 5.00                                                                        | % |  | 7.83                             | %
|Tier 1 risk-based capital ratio |  | 4.00                                        |      |  | 6.00                                                                        |   |  | 9.84                             |  
|Risk-based capital ratio        |  | 8.00                                        |      |  | 10.00                                                                       |   |  | 10.99                            |  

---

|(1) | The Federal Reserve may require Texas United to maintain a leverage ratio above the required minimum.
|--- | -----------------------------------------------------------------------------------------------------

|(2) | The FDIC may require State Bank to maintain a leverage ratio above the required minimum.
|--- | ----------------------------------------------------------------------------------------

|(3) | The OCC may require GNB Financial and Gateway to maintain a leverage ratio above the required minimum.
|--- | ------------------------------------------------------------------------------------------------------



The trust preferred securities issued by Texas Uniteds subsidiary trusts are currently included in Texas Uniteds
Tier 1 capital for regulatory purposes. On March 1, 2005, the Federal Reserve Board adopted final rules that continue to allow trust preferred securities to be included in Tier 1 capital, subject to stricter quantitative and qualitative limits.
Currently, trust preferred securities and qualifying perpetual preferred stock are limited in the aggregate to no more than 25% of a bank holding companys core capital elements. The new rule amends the existing limit by providing that
restricted core capital elements (including trust preferred securities and qualifying perpetual preferred stock) can be no more than 25% of core capital, net of goodwill and associated deferred tax liability. The amount of such excess trust
preferred securities are includable in Tier 2 capital. Assuming these final rules were effective at December 31, 2005, Texas Uniteds Tier 1 risk-based capital ratio, its total risk-based capital ratio and its Tier 1 leverage ratio would
remain unchanged. The new quantitative limits will be fully effective March 31, 2009.



Each of the trusts issuing the trust preferred securities holds junior subordinated debentures Texas United issued, or assumed, with a 30-year maturity. The final rules provide that in the last five years before the
junior subordinated debentures mature, the associated trust preferred securities will be excluded from Tier 1 capital and included in Tier 2 capital. In addition, the trust preferred securities during this five-year period would be amortized out of
Tier 2 capital by one-fifth each year and excluded from Tier 2 capital completely during the year prior to maturity of the debentures.



53



---

##### Table of Contents

##### Index to Financial Statements

Item 7A.Quantitative and Qualitative Disclosure About Market Risk



For information regarding the market risk of Texas Uniteds financial instruments, see Item 7Managements Discussion and
Analysis of Financial Condition and Results of Operations-Interest Rate Sensitivity and Market Risk. Texas Uniteds principal market risk exposure is to interest rates.



Item 8.Financial Statements and Supplementary Data



The financial statements, the reports thereon, and the notes thereto commence at page 62 of this annual report on Form 10-K.



Consolidated Quarterly Financial Data of Texas United



|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|---------------------------------------------------- |  | --------------------------------------------- | ------ | ------------ | - | ------- |  | -------- | ------ |  | - | ------
|                                                     |  | Quarters Ended 2005                          
|                                                     |  | December 31                                   |        | September 30 |   | June 30 |  | March 31
|                                                     |  | (unaudited)                                  
|                                                     |  | (Dollars in thousands, except per share data)
|                                                     |  |                                               |        |             
|Interest income                                      |  | $                                             | 21,703 |              | $ | 19,875  |  | $        | 17,626 |  | $ | 16,531
|Interest expense                                     |  |                                               | 6,980  |              |   | 6,121   |  |          | 5,196  |  |   | 4,472 
|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|Net interest income before provision for loan losses |  |                                               | 14,723 |              |   | 13,754  |  |          | 12,430 |  |   | 12,059
|Provision for loan losses                            |  |                                               | 1,040  |              |   | 1,035   |  |          | 1,041  |  |   | 722   
|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|Net interest income after provision                  |  |                                               | 13,683 |              |   | 12,719  |  |          | 11,389 |  |   | 11,337
|Noninterest income                                   |  |                                               | 5,753  |              |   | 6,420   |  |          | 6,192  |  |   | 6,297 
|Noninterest expense                                  |  |                                               | 15,368 |              |   | 15,202  |  |          | 13,631 |  |   | 13,439
|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|Earnings before income taxes                         |  |                                               | 4,068  |              |   | 3,937   |  |          | 3,950  |  |   | 4,195 
|Provision for income taxes                           |  |                                               | 1,436  |              |   | 1,247   |  |          | 1,338  |  |   | 1,393 
|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|Net earnings                                         |  | $                                             | 2,632  |              | $ | 2,690   |  | $        | 2,612  |  | $ | 2,802 
|                                                     |  |                                               |        |              |   |         |  |          |        |  |   |       
|                                                     |  |                                               |        |             
|Earnings per share:                                  |  |                                               |        |              |   |         |  |          |        |  |   |       
|Basic                                                |  | $                                             | 0.32   |              | $ | 0.34    |  | $        | 0.33   |  | $ | 0.36  
|Diluted                                              |  | $                                             | 0.31   |              | $ | 0.34    |  | $        | 0.33   |  | $ | 0.35  



|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|---------------------------------------------------- |  | --------------------------------------------- | ------ | ------------ | - | ------- |  | -------- | ----- |  | - | -----
|                                                     |  | Quarters Ended 2004                          
|                                                     |  | December 31                                   |        | September 30 |   | June 30 |  | March 31
|                                                     |  | (unaudited)                                  
|                                                     |  | (Dollars in thousands, except per share data)
|                                                     |  |                                               |        |             
|Interest income                                      |  | $                                             | 15,548 |              | $ | 11,297  |  | $        | 9,648 |  | $ | 8,956
|Interest expense                                     |  |                                               | 4,167  |              |   | 3,286   |  |          | 2,768 |  |   | 2,542
|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|Net interest income before provision for loan losses |  |                                               | 11,381 |              |   | 8,011   |  |          | 6,880 |  |   | 6,414
|Provision for loan losses                            |  |                                               | 700    |              |   | 700     |  |          | 300   |  |   | 150  
|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|Net interest income after provision                  |  |                                               | 10,681 |              |   | 7,311   |  |          | 6,580 |  |   | 6,264
|Noninterest income                                   |  |                                               | 4,806  |              |   | 5,188   |  |          | 4,935 |  |   | 4,154
|Noninterest expense                                  |  |                                               | 13,426 |              |   | 10,289  |  |          | 9,196 |  |   | 8,150
|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|Earnings before income taxes                         |  |                                               | 2,061  |              |   | 2,210   |  |          | 2,319 |  |   | 2,268
|Provision for income taxes                           |  |                                               | 632    |              |   | 649     |  |          | 824   |  |   | 703  
|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|Net earnings                                         |  | $                                             | 1,429  |              | $ | 1,561   |  | $        | 1,495 |  | $ | 1,565
|                                                     |  |                                               |        |              |   |         |  |          |       |  |   |      
|Earnings per share:                                  |  |                                               |        |              |   |         |  |          |       |  |   |      
|Basic                                                |  | $                                             | 0.18   |              | $ | 0.30    |  | $        | 0.37  |  | $ | 0.39 
|Diluted                                              |  | $                                             | 0.18   |              | $ | 0.29    |  | $        | 0.36  |  | $ | 0.37 



54



---

##### Table of Contents

##### Index to Financial Statements

Item 9.Changes in and Disagreements with Accountants on Accounting and Financial Disclosure



A Current Report on Form 8-K was filed on October 15, 2004 under Item 4 to report the appointment by the Audit Committee of the Board of
Directors of Texas United of the firm BKD, LLP to replace Grant Thornton LLP as independent registered public accounting firm of Texas United.



Item 9A.Controls and Procedures



Evaluation of disclosure controls and procedures.As of the end of the period covered by this report, Texas United carried out an evaluation, under the supervision and with the participation of its management,
including the Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of its disclosure controls and procedures. Based on this evaluation, Texas Uniteds Chief Executive Officer and Chief Financial
Officer concluded that Texas Uniteds disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the Exchange Act)) are effective to ensure that information required to
be disclosed by Texas United in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported to Texas Uniteds management within the time periods specified in the Securities and Exchange
Commissions rules and forms.



Changes in internal
control over financial reporting. There were no changes in Texas Uniteds internal control over financial reporting that occurred during its most recent fiscal quarter that have materially affected, or are reasonably likely to materially
affect, Texas Uniteds internal control over financial reporting.



55



---

##### Table of Contents

##### Index to Financial Statements

MANAGEMENTS REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND COMPLIANCE WITH DESIGNATED
LAWS AND REGULATIONS



Management of Texas United, Inc. and
subsidiaries (the Company) is responsible for preparing the Companys annual financial statements. Management is also responsible for establishing and maintaining adequate internal control over financial reporting. The
Companys internal control over financial reporting is a process designed under the supervision of the Companys Chief Executive Officer and Chief Financial Officer and effected by the Companys Board of Directors, management and
other personnel to provide reasonable assurance regarding the reliability of financial reporting and the preparation of the Companys financial statements for external purposes in accordance with generally accepted accounting principles. All
internal control systems, no matter how well designed, have inherent limitations. Therefore, even those systems determined to be effective can provide only reasonable assurance with respect to financial statement preparation and presentation.



As of December 31, 2005, management assessed the
effectiveness of the Companys internal control over financial reporting based on the criteria for effective internal control over financial reporting established in Internal ControlIntegrated Framework, issued by the Committee of
Sponsoring Organizations of the Treadway Commission. This assessment included controls over the preparation of the schedules equivalent to the basic financial statements in accordance with the instructions for the Consolidated Financial Statements
for Bank Holding Companies (Form FRY-9C) to meet the reporting requirements of Section 112 of the Federal Deposit Insurance Corporation Improvement Act.



In December 2005, the Company acquired Gateway Holding Company, and its wholly-owned subsidiary bank, Gateway National Bank.
As permitted by the Securities and Exchange Commission, management excluded Gateway National Bank from its assessment of the effectiveness of the Companys internal control over financial reporting as of December 31, 2005. Based on the
assessment, which excluded Gateway National Bank, as described above, management determined that the Company maintained effective internal control over financial reporting as of December 31, 2005.



BKD, LLP, the independent registered public accounting firm that audited the
Companys consolidated financial statements included in this Annual Report on Form 10-K, has issued an attestation report on managements assessment of the effectiveness of the Companys internal control over financial reporting
as of December 31, 2005. The report is included in this Item under the heading Report of Independent Registered Public Accounting Firm. Their report, on page 63, expresses unqualified opinions on managements assessment and on
the effectiveness of the Companys internal control over financial reporting as of December 31, 2005.



Compliance with Designated Laws and Regulations. Management is also responsible for ensuring compliance with the federal laws and regulations
concerning loans to insiders and the federal and state laws and regulations concerning dividend restrictions, both of which are designated by the Federal Deposit Insurance Corporation (FDIC) as safety and soundness laws and regulations.



Management assessed its compliance with the designated safety and
soundness laws and regulations and has maintained records of its determinations and assessments as required by the FDIC. Based on this assessment, management believes that the Company has complied, in all material respects, with the designated
safety and soundness laws and regulations for the year ended December 31, 2005.



56



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Audit Committee, Board of Directors

and Shareholders

Texas United Bancshares, Inc.

La Grange, Texas



We have audited managements assessment, included in the accompanying Managements Report on Internal Control Over Financial Reporting, that
Texas United Bancshares, Inc., maintained effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial
reporting. Our responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.



We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit
includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control and performing such other procedures as we
consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.



A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. A companys internal control over financial reporting includes those
policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are
recorded as necessary to permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of America, and that receipts and expenditures of the company are being made only in accordance with
authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the companys assets that could have a material effect
on the financial statements.



Because of its inherent
limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in
conditions or that the degree of compliance with the policies or procedures may deteriorate.



In our opinion, managements assessment that Texas United Bancshares, Inc., maintained effective internal control over financial reporting as of December 31, 2005, is fairly stated, in all material respects,
based on criteria established in Internal ControlIntegrated Framework issued by COSO. Also, in our opinion, Texas United Bancshares, Inc., maintained, in all material respects, effective internal control over financial reporting as of
December 31, 2005, based on criteria established in Internal ControlIntegrated Framework issued by COSO.



We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated financial
statements of Texas United Bancshares, Inc., and our report dated March 6, 2006, expressed an unqualified opinion thereon.



/s/ BKD, LLP



Houston, Texas

March 6, 2006



57



---

##### Table of Contents

##### Index to Financial Statements

Item 9B.Other Information



None.



PART III.



Item 10.Directors and Executive Officers of the Company



The information under the captions Election of Directors, Continuing Directors and Executive Officers, Section 16(a)
Beneficial Ownership Reporting Compliance, Corporate GovernanceMeetings and Committees of the Board of DirectorsAudit Committee and Corporate GovernanceCode of Ethics in Texas Uniteds definitive
proxy statement for its 2006 Annual Meeting of Shareholders to be filed with the Securities and Exchange Commission pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended (2006 Proxy Statement), is incorporated
herein by reference in response to this item.



Item 11.Executive Compensation



The information under the caption Executive Compensation and Other Matters and Corporate GovernanceCompensation of Directors in the 2006 Proxy Statement is incorporated herein by
reference in response to this item.



Item 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters



The information under the caption Beneficial Ownership of Common Stock by Management of the Company and Principal Shareholders in the 2006
Proxy Statement is incorporated herein by reference in response to this item.



Securities Authorized for Issuance Under Equity Compensation Plans



Texas United currently has stock options and unvested shares of restricted stock outstanding. The following table provides information as of December 31, 2005 (adjusted to give effect to the three-for-two stock
split effective October 15, 2003) regarding Texas Uniteds equity compensation plans under which its equity securities are authorized for issuance:



EQUITY COMPENSATION PLAN INFORMATION



|                                                           |  |                                                                                          |         |     |                                                      |   |                                                                                                                                       |  |        
|---------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- | ------- | --- | ---------------------------------------------------- | - | ------------------------------------------------------------------------------------------------------------------------------------- |  | -------
|                                                           |  | (a)                                                                                      |         |     | (b)                                                  |   | (c)                                                                                                                                  
|Plan category                                              |  | Number of securities tobe issued upon exerciseof outstanding options,warrants and rights |         |     | Weighted averageexercise price ofoutstanding options |   | Number of securitiesremaining available forfuture issuance underequity compensationplans (excludingsecurities
reflectedin column (a))
|Equity compensation plans approved by security holders     |  | $                                                                                        | 402,915 | (1) |                                                      | $ | 11.18                                                                                                                                 |  | 21,364 
|Equity compensation plans not approved by security holders |  |                                                                                          | 50,625  | (2) |                                                      |   | 3.85                                                                                                                                  |  |       
|                                                           |  |                                                                                          |         |     |                                                      |   |                                                                                                                                       |  |        
|Total                                                      |  | $                                                                                        | 453,540 |     |                                                      | $ | 8.23                                                                                                                                  |  | 182,231
|                                                           |  |                                                                                          |         |     |                                                      |   |                                                                                                                                       |  |        

---

|(1) | Includes 160,867 shares of common stock which may be issued upon the exercise of outstanding stock options assumed by Texas United in connection with the acquisition of Gateway
Holding Company at a weighted average exercise price of $5.17.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The shares included under equity compensation plans not approved by shareholders consist of shares issuable upon the exercise of nonqualified stock options granted to the President
and Chief Executive Officer of Texas United in 1996 and to an executive officer of State Bank in 1997. The options terminate ten years from the date of grant.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



58



---

##### Table of Contents

##### Index to Financial Statements

Item 13.Certain Relationships and Related Transactions



The information under the caption Interests of Management and others in Certain Transactions in the 2006 Proxy Statement is incorporated
herein by reference in response to this item.



Item 14.Principal Accounting Fees and Services



The information under the caption Independent Registered Public Accounting Firm Fees and Services in the 2006 Proxy Statement is incorporated
herein by reference in response to this item.



PART IV.



Item 15.Exhibits and Financial Statement Schedules



(a) Financial Statements



Reference is made to the consolidated financial statements, reports thereon, and notes thereto commencing at page 62 of this annual report on Form 10-K. A
list of such consolidated financial statements is set forth below:



|                                                                                                     
|-----------------------------------------------------------------------------------------------------
|Reports of Independent Registered Public Accounting Firms                                            
|Consolidated Balance Sheets at December 31, 2005 and 2004                                            
|Consolidated Statements of Earnings for the Years Ended December 31, 2005, 2004, and 2003            
|Consolidated Statements of Shareholders Equity for the Years Ended December 31, 2005, 2004, and 2003
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004, and 2003          
|Notes to Consolidated Financial Statements                                                           



There are no financial
statement schedules filed herewith.



(b) Exhibits



|                 |  |                                                                                                                                                                                                                                                                                                              
|---------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber(1) |  | Description of Exhibit                                                                                                                                                                                                                                                                                       
|                 | 
|2.1              |  | Agreement and Plan of Reorganization, dated as of November 22, 2005, by and between Texas United and Northwest Bancshares, Inc. (incorporated herein by reference to Exhibit 2.1 to the Texas
Uniteds Current Report on Form 8-K filed November 23, 2005)                                                   
|                 | 
|2.2              |  | Agreement and Plan of Reorganization dated as of October 26, 2005, by and between Texas United and The Express Bank of Texas (incorporated herein by reference to Exhibit 2.1 to Texas
Uniteds Current Report on Form 8-K filed October 31, 2005)                                                           
|                 | 
|2.3              |  | Agreement and Plan of Reorganization, dated as of May 2, 2005, by and between Texas United and Gateway Holding Company, Inc. (incorporated herein by reference to Texas Uniteds Current
Report on Form 8-K filed May 3, 2005)                                                                               
|                 | 
|2.4              |  | Amended and Restated Agreement and Plan of Merger, dated as of April 29, 2004, by and between Texas United and GNB Bancshares, Inc. (incorporated herein by reference to Exhibit 2.2 to
Texas Uniteds Registration Statement on Form S-1 (Registration No. 333-116542)).                                    
|                 | 
|2.5              |  | Agreement and Plan of Reorganization between Texas United and The Bryan-College Station Financial Holding Company, as amended, dated November 5, 2001 (incorporated herein by reference to
Exhibit 2.1 to the Registration Statement on Form S-4 (Registration No. 333-84644) (the Registration Statement))



59



---

##### Table of Contents

##### Index to Financial Statements

|                 |  |                                                                                                                                                                                                                  
|---------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber(1) |  | Description of Exhibit                                                                                                                                                                                           
|                 | 
|3.1              |  | Amended and Restated Articles of Incorporation of Texas United (incorporated herein by reference to Exhibit 4.1 to the Registration Statement on Form S-8 (Registration No.
333-124055))                         
|                 | 
|3.2              |  | Amended and Restated Bylaws of Texas United, as amended and restated (incorporated herein by reference to Exhibit 3.2 to the Registration Statement on Form S-1 (on Registration No.
333-116542))                
|                 | 
|4.1              |  | Specimen certificate representing shares of Texas United common stock (incorporated herein by reference to Exhibit 4.1 to the Registration Statement)                                                            
|                 | 
|10.1            |  | Texas United Bancshares, Inc. 1998 Incentive Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to the Registration Statement)                                                                  
|                 | 
|10.2            |  | Form of Nonqualified Stock Option Agreement (incorporated herein by reference to Exhibit 10.2 to the Registration Statement)                                                                                     
|                 | 
|10.3            |  | Texas United Bancshares, Inc. Stock Appreciation Rights Plan (incorporated herein by reference to Exhibit 10.3 to the Registration Statement)                                                                    
|                 | 
|10.4            |  | Form of Deferred Compensation Agreement (incorporated herein by reference to Exhibit 10.4 to the Registration Statement)                                                                                         
|                 | 
|10.5            |  | Form of Executive Deferred Compensation Agreement (incorporated herein by reference to Exhibit 10.5 to the Registration Statement)                                                                               
|                 | 
|10.6            |  | Texas United Bancshares, Inc. 2004 Stock Incentive Plan (incorporated herein by reference to Exhibit 10.6 to the Companys Registration Statement on Form S-1 (Registration
No. 333-116542))                     
|                 | 
|10.7            |  | Form of Employment Agreement between Texas United and Riley C. Peveto (incorporated herein by reference to Exhibit 10.7 to Texas Uniteds Registration Statement on Form S-4 (Registration No.
333-117556))      
|                 | 
|10.8            |  | Employment Agreement between Texas United and L. Don Stricklin dated as of January 30, 2006 (incorporated herein by reference to Texas Uniteds Current Report on Form 8-K filed on
February 3, 2006)            
|                 | 
|10.9            |  | Texas United Bancshares, Inc. Nonqualified Deferred Compensation Plan (incorporated herein by reference to Exhibit 10.8 to Texas Uniteds annual report on Form 10-K for the fiscal year
ended December 31, 2004)
|                 | 
|21.1*            |  | Subsidiaries of Texas United                                                                                                                                                                                     
|                 | 
|23.1*            |  | Consent of BKD, LLP, independent registered public accounting firm of Texas United                                                                                                                               
|                 | 
|23.2*            |  | Consent of Grant Thornton LLP, former independent registered public accounting firm of Texas United                                                                                                              
|                 | 
|31.1*            |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended                                                                                       
|                 | 
|31.2*            |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended                                                                                       
|                 | 
|32.1**           |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                   
|                 | 
|32.2**           |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                   

---

|(1) | Texas United has other long-term debt agreements that meet the exclusion set forth in Section 601(b)(4)(iii)(A) of Regulation S-K, Texas United hereby agrees to furnish a copy
of such agreements to the Commission upon request.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | Management contract or compensatory plan or arrangement.
|- | --------------------------------------------------------

|* | Filed herewith.
|- | ---------------

|** | Furnished herewith.
|-- | -------------------



60



---

##### Table of Contents

##### Index to Financial Statements

SIGNATURES



Pursuant to the
requirements of the Securities Act, the Registrant has caused this Registration Statement or amendment thereto to be signed on its behalf by the undersigned, thereunto duly authorized.



TEXAS UNITED BANCSHARES, INC. (Registrant)By:

/s/    L. DON STRICKLINName:

L. Don StricklinTitle:

President and Chief Executive Officer




Date:  March 16, 2006



Pursuant to the
requirements of the Securities Act of 1934, as amended, the following persons on behalf of the registrant in the indicated capacities have signed this report on March 16, 2006.



|                                                |  |                                                                                                                
|----------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------
|Signature                                       |  | Title                                                                                                          
|                                                | 
|/s/    L. DON
STRICKLINL. Don
Stricklin         |  | President and Chief Executive Officer (principal executive officer)                                            
|                                                | 
|/s/    JEFFREY A.
WILKINSONJeffrey A.
Wilkinson |  | Executive Vice President and Chief Financial Officer (principal financial officer/principal accounting officer)
|                                                | 
|/s/    JIMMY JACK
BIFFLEJimmy Jack
Biffle       |  | Director                                                                                                       
|                                                | 
|/s/    BRUCE FRENZELBruce Frenzel               |  | Director                                                                                                       
|                                                | 
|/s/    JOE A. HARGISJoe A. Hargis               |  | Director                                                                                                       
|                                                | 
|/s/    MICHAEL
KULHANEKMichael
Kulhanek         |  | Director                                                                                                       
|                                                | 
|/s/    LEE D. MUELLER,
JR.Lee D. Mueller,
Jr.   |  | Director                                                                                                       
|                                                | 
|/s/    HANK NOVAKHank Novak                     |  | Director                                                                                                       
|                                                | 
|/s/    RILEY C. PEVETORiley C. Peveto           |  | Director                                                                                                       
|                                                | 
|/s/    MICHAEL
STEINHAUSERMichael
Steinhauser   |  | Director                                                                                                       
|                                                | 
|/s/    ERVAN E.
ZOUZALIKErvan E.
Zouzalik       |  | Director                                                                                                       



61



---

##### Table of Contents

##### Index to Financial Statements

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                               |  |     
|-------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                               |  | Page
|Report of Independent Registered Public Accounting Firm                                                        |  | 63  
|Report of Independent Registered Public Accounting Firm                                                        |  | 64  
|Consolidated Balance Sheets as of December 31, 2005 and 2004                                                   |  | 65  
|Consolidated Statements of Earnings for the Years Ended December 31, 2005, 2004 and 2003                       |  | 66  
|Consolidated Statement of Changes in Shareholders Equity for the Years Ended December 31, 2005, 2004 and 2003 |  | 67  
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2005, 2004 and 2003                     |  | 68  
|Notes to Consolidated Financial Statements                                                                     |  | 69  



62



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Audit Committee, Board of Directors

and Shareholders

Texas United Bancshares, Inc.

La Grange, Texas



We have audited the accompanying consolidated balance sheets of Texas United Bancshares, Inc., as of December 31, 2005 and
2004, and the related consolidated statements of earnings, shareholders equity and cash flows for the years then ended. These financial statements are the responsibility of the Companys management. Our responsibility is to express an
opinion on these financial statements based on our audits.



We
conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Texas
United Bancshares, Inc., as of December 31, 2005 and 2004, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.



We also have audited, in accordance with the standards of the Public Company
Accounting Oversight Board (United States), the effectiveness of Texas United Bancshares, Inc.s internal control over financial reporting as of December 31, 2005, based on criteria established in Internal ControlIntegrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) and our report dated March 6, 2006, expressed unqualified opinions on managements assessment and on the effectiveness of the Companys
internal control over financial reporting.



/s/ BKD,LLP



Houston,
Texas

March 6, 2006



63



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



The Board of Directors and Shareholders

Texas United Bancshares, Inc.



We have audited the accompanying consolidated statements of earnings, shareholders equity and cash flows of Texas United Bancshares, Inc. and Subsidiaries for the one year period ended December 31, 2003. These financial
statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.



We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit
provides a reasonable basis for our opinion.



In our opinion,
the financial statements referred to above present fairly, in all material respects, the consolidated results of operations and cash flows of Texas United Bancshares, Inc. and Subsidiaries for the one year period ended December 31, 2003, in
conformity with accounting principles generally accepted in the United States of America.



|                                                                                             
|---------------------------------------------------------------------------------------------
|/s/    GRANT THORNTON LLP                                                                    
|                                                                                             
|Houston, Texas January 30, 2004 (except for Note A6, as to which the date is October 7, 2005)



64



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------------------------------- | --------- | - | ---- | - | --------- | -
|                                                                                                                                                                                                                                                          |  | December 31,                                 |          
|                                                                                                                                                                                                                                                          |  | 2005                                         |           |   | 2004 |  
|                                                                                                                                                                                                                                                          |  | (Dollars in thousands, except share amounts) |          
|ASSETS                                                                                                                                                                                                                                                    |  |                                              |           |   |      |   |           |  
|Cash and due from banks                                                                                                                                                                                                                                   |  | $                                            | 61,766    |   |      | $ | 36,752    |  
|Federal funds sold                                                                                                                                                                                                                                        |  |                                              | 33,620    |   |      |   | 4,015     |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total cash and cash equivalents                                                                                                                                                                                                                           |  |                                              | 95,386    |   |      |   | 40,767    |  
|Securities available-for-sale, at fair value                                                                                                                                                                                                              |  |                                              | 243,011   |   |      |   | 301,631   |  
|Securities held-to-maturity, at cost (fair value $26,219)                                                                                                                                                                                                 |  |                                              | 26,163    |   |      |   |          |  
|Loans, net                                                                                                                                                                                                                                                |  |                                              | 1,004,709 |   |      |   | 659,884   |  
|Loans held for sale                                                                                                                                                                                                                                       |  |                                              | 17,537    |   |      |   | 26,979    |  
|Premises and equipment, net                                                                                                                                                                                                                               |  |                                              | 53,610    |   |      |   | 39,730    |  
|Accrued interest receivable                                                                                                                                                                                                                               |  |                                              | 7,433     |   |      |   | 5,214     |  
|Goodwill                                                                                                                                                                                                                                                  |  |                                              | 63,396    |   |      |   | 40,117    |  
|Core deposit intangibles                                                                                                                                                                                                                                  |  |                                              | 8,847     |   |      |   | 5,341     |  
|Mortgage servicing rights                                                                                                                                                                                                                                 |  |                                              | 4,878     |   |      |   | 4,698     |  
|Other assets                                                                                                                                                                                                                                              |  |                                              | 27,489    |   |      |   | 17,005    |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total assets                                                                                                                                                                                                                                              |  | $                                            | 1,552,459 |   |      | $ | 1,141,366 |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                                                                                                                      |  |                                              |           |   |      |   |           |  
|Liabilities:                                                                                                                                                                                                                                              |  |                                              |           |   |      |   |           |  
|Deposits                                                                                                                                                                                                                                                  |  |                                              |           |   |      |   |           |  
|Noninterest-bearing                                                                                                                                                                                                                                       |  | $                                            | 317,723   |   |      | $ | 187,454   |  
|Interest-bearing                                                                                                                                                                                                                                          |  |                                              | 803,699   |   |      |   | 692,621   |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total deposits                                                                                                                                                                                                                                            |  |                                              | 1,121,422 |   |      |   | 880,075   |  
|Securities sold under repurchase agreements                                                                                                                                                                                                               |  |                                              | 7,120     |   |      |   | 6,291     |  
|Federal funds purchased                                                                                                                                                                                                                                   |  |                                              | 21,901    |   |      |   | 15,125    |  
|Junior subordinated deferrable interest debentures                                                                                                                                                                                                        |  |                                              | 37,624    |   |      |   | 17,520    |  
|Borrowings                                                                                                                                                                                                                                                |  |                                              | 205,755   |   |      |   | 105,940   |  
|Other liabilities                                                                                                                                                                                                                                         |  |                                              | 20,724    |   |      |   | 11,603    |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total liabilities                                                                                                                                                                                                                                         |  |                                              | 1,414,546 |   |      |   | 1,036,554 |  
|Commitments and contingencies                                                                                                                                                                                                                             |  |                                              |          |   |      |   |          |  
|Shareholders equity:                                                                                                                                                                                                                                     |  |                                              |           |   |      |   |           |  
|Preferred stock, no par value, 500,000 shares authorized; none issued                                                                                                                                                                                     |  |                                              |          |   |      |   |          |  
|Common stock, $1.00 par value, 20,000,000 shares authorized at December 31, 2005 and December 31, 2004; 9,210,171 shares issued and
9,204,076 outstanding at December 31, 2005 and 7,802,467 shares issued and 7,796,372 outstanding at December 31, 2004 |  |                                              | 9,210     |   |      |   | 7,802     |  
|Additional paid-in-capital                                                                                                                                                                                                                                |  |                                              | 102,682   |   |      |   | 75,935    |  
|Retained earnings                                                                                                                                                                                                                                         |  |                                              | 30,045    |   |      |   | 21,921    |  
|Accumulated other comprehensive loss                                                                                                                                                                                                                      |  |                                              | (3,907    | ) |      |   | (729      | )
|Less common stock held in treasury, at cost                                                                                                                                                                                                               |  |                                              | (117      | ) |      |   | (117      | )
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total shareholders equity                                                                                                                                                                                                                                |  |                                              | 137,913   |   |      |   | 104,812   |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  
|Total liabilities and shareholders equity                                                                                                                                                                                                                |  | $                                            | 1,552,459 |   |      | $ | 1,141,366 |  
|                                                                                                                                                                                                                                                          |  |                                              |           |   |      |   |           |  



The accompanying notes
are an integral part of these statements.



65



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF EARNINGS



|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|--------------------------------------------------- |  | --------------------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------
|                                                    |  | For the Years Ended December 31,             
|                                                    |  | 2005                                          |        |   | 2004 |   |        | 2003
|                                                    |  | (Dollars in thousands, except per share data)
|Interest income:                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Loans                                               |  | $                                             | 64,593 |   |      | $ | 36,822 |      |  | $ | 28,244
|Investment securitiestaxable                       |  |                                               | 10,087 |   |      |   | 8,161  |      |  |   | 5,783 
|Investment securitiestax-exempt                    |  |                                               | 821    |   |      |   | 436    |      |  |   | 532   
|Federal funds sold and other temporary investments  |  |                                               | 234    |   |      |   | 30     |      |  |   | 91    
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Total interest income                               |  |                                               | 75,735 |   |      |   | 45,449 |      |  |   | 34,650
|Interest expense:                                   |  |                                               |        |   |      |   |        |      |  |   |       
|Deposits                                            |  |                                               | 14,024 |   |      |   | 9,223  |      |  |   | 7,487 
|Federal funds purchased                             |  |                                               | 925    |   |      |   | 194    |      |  |   | 128   
|Borrowings                                          |  |                                               | 5,992  |   |      |   | 2,157  |      |  |   | 2,117 
|Securities sold under repurchase agreements         |  |                                               | 107    |   |      |   |       |      |  |   |      
|Junior subordinated deferrable interest debentures  |  |                                               | 1,721  |   |      |   | 1,189  |      |  |   | 746   
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Total interest expense                              |  |                                               | 22,769 |   |      |   | 12,763 |      |  |   | 10,478
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Net interest income                                 |  |                                               | 52,966 |   |      |   | 32,686 |      |  |   | 24,172
|Provision for loan losses                           |  |                                               | 3,838  |   |      |   | 1,850  |      |  |   | 2,900 
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Net interest income after provision for loan losses |  |                                               | 49,128 |   |      |   | 30,836 |      |  |   | 21,272
|Noninterest income:                                 |  |                                               |        |   |      |   |        |      |  |   |       
|Service charges on deposit accounts                 |  |                                               | 9,185  |   |      |   | 6,931  |      |  |   | 6,753 
|Mortgage servicing revenue                          |  |                                               | 1,137  |   |      |   | 888    |      |  |   | 2,247 
|Net (loss) gain on sales of securities              |  |                                               | (169   | ) |      |   | 114    |      |  |   | 1,244 
|Net gain on sales of mortgage loans                 |  |                                               | 9,543  |   |      |   | 9,213  |      |  |   | 3,163 
|Other operating income                              |  |                                               | 4,966  |   |      |   | 1,937  |      |  |   | 2,448 
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Total noninterest income                            |  |                                               | 24,662 |   |      |   | 19,083 |      |  |   | 15,855
|Noninterest expense:                                |  |                                               |        |   |      |   |        |      |  |   |       
|Employee compensation and benefits                  |  |                                               | 33,855 |   |      |   | 23,798 |      |  |   | 16,689
|Occupancy, net                                      |  |                                               | 7,809  |   |      |   | 5,596  |      |  |   | 4,621 
|Other operating expenses                            |  |                                               | 15,976 |   |      |   | 11,667 |      |  |   | 8,682 
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Total noninterest expense                           |  |                                               | 57,640 |   |      |   | 41,061 |      |  |   | 29,992
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Earnings before income taxes                        |  |                                               | 16,150 |   |      |   | 8,858  |      |  |   | 7,135 
|Provision for income taxes:                         |  |                                               |        |   |      |   |        |      |  |   |       
|Current expense                                     |  |                                               | 5,361  |   |      |   | 3,049  |      |  |   | 1,741 
|Deferred expense (benefit)                          |  |                                               | 53     |   |      |   | (241   | )    |  |   | 153   
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|                                                    |  |                                               | 5,414  |   |      |   | 2,808  |      |  |   | 1,894 
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Net Earnings                                        |  | $                                             | 10,736 |   |      | $ | 6,050  |      |  | $ | 5,241 
|                                                    |  |                                               |        |   |      |   |        |      |  |   |       
|Earnings per common share:                          |  |                                               |        |   |      |   |        |      |  |   |       
|Basic                                               |  | $                                             | 1.35   |   |      | $ | 1.15   |      |  | $ | 1.31  
|Diluted                                             |  | $                                             | 1.31   |   |      | $ | 1.11   |      |  | $ | 1.26  
|Weighted average shares outstanding:                |  |                                               |        |   |      |   |        |      |  |   |       
|Basic                                               |  |                                               | 7,930  |   |      |   | 5,264  |      |  |   | 3,984 
|Diluted                                             |  |                                               | 8,184  |   |      |   | 5,442  |      |  |   | 4,151 
|Dividends per common share                          |  | $                                             | 0.32   |   |      | $ | 0.28   |      |  | $ | 0.28  



The accompanying notes
are an integral part of these statements.



66



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|--------------------------------------------------------------------- |  | ----------------------------------------- |  | ------------------------ | ----- |  | ---------------- | ------- | - | ------------------------------------------- | - | ------ | -------------------- |  | - | ------ | - |  | - | ---- | - |  | - | ------- | -
|                                                                      |  | Common Stock                              |  | AdditionalPaid-inCapital |       |  | RetainedEarnings |         |   | Accumulated OtherComprehensiveIncome (Loss) |   |        | TreasuryStock AtCost |  |   | Total  |  
|                                                                      |  | Shares                                    |  | At Par                   |       |  |                  |         |  
|                                                                      |  | (Dollars in thousands, except share data) | 
|Balance at January 1, 2003                                            |  | 2,646,139                                 |  | $                        | 2,646 |  | $                | 16,683  |   |                                             | $ | 14,594 |                      |  | $ | 1,612  |   |  | $ | (117 | ) |  | $ | 35,418  |  
|                                                                      |  |                                           |  |                          |       |  |                 
|Net earnings                                                          |  |                                          |  |                          |      |  |                  |        |   |                                             |   | 5,241  |                      |  |   |       |   |  |   |     |   |  |   | 5,241   |  
|Net change in unrealized (loss) gain on available for sale securities |  |                                          |  |                          |      |  |                  |        |   |                                             |   |       |                      |  |   | (1,849 | ) |  |   |     |   |  |   | (1,849  | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Total comprehensive income                                            |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   | 3,392   |  
|Three-for-two stock split                                             |  | 1,331,403                                 |  |                          | 1,331 |  |                  |        |   |                                             |   | (1,331 | )                    |  |   |       |   |  |   |     |   |  |   |        |  
|Sale of common stock upon exercise of stock options                   |  | 30,650                                    |  |                          | 31    |  |                  | 234     |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 265     |  
|Cash paid in lieu of fractional shares                                |  |                                          |  |                          |      |  |                  | (6      | ) |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | (6      | )
|Dividends ($0.28 per share)                                           |  |                                          |  |                          |      |  |                  |        |   |                                             |   | (1,082 | )                    |  |   |       |   |  |   |     |   |  |   | (1,082  | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Balance at December 31, 2003                                          |  | 4,008,192                                 |  | $                        | 4,008 |  | $                | 16,911  |   |                                             | $ | 17,422 |                      |  | $ | (237   | ) |  | $ | (117 | ) |  | $ | 37,987  |  
|                                                                      |  |                                           |  |                          |       |  |                 
|Net earnings                                                          |  |                                          |  |                          |      |  |                  |        |   |                                             |   | 6,050  |                      |  |   |       |   |  |   |     |   |  |   | 6,050   |  
|Net change in unrealized loss on available for sale securities        |  |                                          |  |                          |      |  |                  |        |   |                                             |   |       |                      |  |   | (492   | ) |  |   |     |   |  |   | (492    | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Total comprehensive income                                            |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   | 5,558   |  
|Issuance of common stock in connection with the CHL acquisition       |  | 11,765                                    |  |                          | 12    |  |                  | 188     |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 200     |  
|Issuance of common stock in connection with the GNB acquisition       |  | 1,456,819                                 |  |                          | 1,457 |  |                  | 24,980  |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 26,437  |  
|Issuance of common stock in public offering                           |  | 2,300,000                                 |  |                          | 2,300 |  |                  | 33,729  |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 36,029  |  
|Sale of common stock upon exercise of stock options                   |  | 25,691                                    |  |                          | 25    |  |                  | 127     |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 152     |  
|Dividends ($0.28 per share)                                           |  |                                          |  |                          |      |  |                  |        |   |                                             |   | (1,551 | )                    |  |   |       |   |  |   |     |   |  |   | (1,551  | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Balance at December 31, 2004                                          |  | 7,802,467                                 |  | $                        | 7,802 |  | $                | 75,935  |   |                                             | $ | 21,921 |                      |  | $ | (729   | ) |  | $ | (117 | ) |  | $ | 104,812 |  
|                                                                      |  |                                           |  |                          |       |  |                 
|Net earnings                                                          |  |                                          |  |                          |      |  |                  |        |   |                                             |   | 10,736 |                      |  |   |       |   |  |   |     |   |  |   | 10,736  |  
|Net change in unrealized loss on available for sale securities        |  |                                          |  |                          |      |  |                  |        |   |                                             |   |       |                      |  |   | (3,178 | ) |  |   |     |   |  |   | (3,178  | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Total comprehensive income                                            |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   | 7,558   |  
|Issuance of common stock in connection with the Gateway acquisition   |  | 1,357,379                                 |  |                          | 1,357 |  |                  | 24,297  |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 25,654  |  
|Stock options issued upon the conversion of Gateway stock options     |  |                                          |  |                          |      |  |                  | 2,209   |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 2,209   |  
|Sale of common stock upon exercise of stock options                   |  | 50,325                                    |  |                          | 51    |  |                  | 241     |   |                                             |   |       |                      |  |   |       |   |  |   |     |   |  |   | 292     |  
|Dividends ($0.32 per share)                                           |  |                                          |  |                          |      |  |                  |        |   |                                             |   | (2,612 | )                    |  |   |       |   |  |   |     |   |  |   | (2,612  | )
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  
|Balance at December 31, 2005                                          |  | 9,210,171                                 |  | $                        | 9,210 |  | $                | 102,682 |   |                                             | $ | 30,045 |                      |  | $ | (3,907 | ) |  | $ | (117 | ) |  | $ | 137,913 |  
|                                                                      |  |                                           |  |                          |       |  |                  |         |   |                                             |   |        |                      |  |   |        |   |  |   |      |   |  |   |         |  



The accompanying notes
are an integral part of these statements.



67



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|-------------------------------------------------------------------------------------------------- |  | -------------------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                                   |  | For the Years Ended December 31, |         
|                                                                                                   |  | 2005                             |          |   | 2004 |   |          | 2003 | 
|                                                                                                   |  | (Dollars in thousands)           |         
|Cash flows from operating activities:                                                              |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net earnings                                                                                       |  | $                                | 10,736   |   |      | $ | 6,050    |      |  | $ | 5,241    |  
|Adjustments to reconcile net earnings to cash provided by (used in) operating activities:          |  |                                  |          |   |      |   |          |      |  |   |          |  
|Provision for loan losses                                                                          |  |                                  | 3,838    |   |      |   | 1,850    |      |  |   | 2,900    |  
|Depreciation and amortization                                                                      |  |                                  | 4,643    |   |      |   | 3,861    |      |  |   | 2,915    |  
|Loss (gain) on sale of premises, equipment, and other real estate                                  |  |                                  | 31       |   |      |   | (46      | )    |  |   | (36      | )
|Write-down of other real estate                                                                    |  |                                  | 79       |   |      |   |         |      |  |   |         |  
|Gain on sale of loans                                                                              |  |                                  | (9,543   | ) |      |   | (9,213   | )    |  |   | (3,163   | )
|Loss on sale of Third Coast Wealth Advisors, Inc.                                                  |  |                                  |         |   |      |   |         |      |  |   | 396      |  
|Realized (gain) loss on sale of available-for-sale securities, net                                 |  |                                  | 169      |   |      |   | (114     | )    |  |   | (1,244   | )
|Amortization of premium, net of accretion of discounts on securities                               |  |                                  | 1,247    |   |      |   | 1,291    |      |  |   | 1,473    |  
|Impairment on mortgage servicing rights                                                            |  |                                  |         |   |      |   |         |      |  |   | 1,235    |  
|Reversal of impairment on mortgage servicing rights                                                |  |                                  |         |   |      |   | (263     | )    |  |   | (1,418   | )
|Changes in assets and liabilities, net of effects resulting from acquisitions:                     |  |                                  |          |   |      |   |          |      |  |   |          |  
|Accrued interest receivable                                                                        |  |                                  | (1,450   | ) |      |   | (890     | )    |  |   | 22       |  
|Loans held for sale                                                                                |  |                                  | 18,985   |   |      |   | (5,800   | )    |  |   | 30,466   |  
|Mortgage servicing rights                                                                          |  |                                  |         |   |      |   | (888     | )    |  |   | (2,247   | )
|Other assets                                                                                       |  |                                  | (4,586   | ) |      |   | 2,411    |      |  |   | 1,024    |  
|Other liabilities                                                                                  |  |                                  | 7,570    |   |      |   | (94      | )    |  |   | 1,285    |  
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net cash provided by (used in) operating activities                                                |  |                                  | 31,719   |   |      |   | (1,845   | )    |  |   | 38,849   |  
|Cash flows from investing activities:                                                              |  |                                  |          |   |      |   |          |      |  |   |          |  
|Proceeds from sales of available-for-sale securities                                               |  |                                  | 66,581   |   |      |   | 35,862   |      |  |   | 91,604   |  
|Proceeds from principal repayments of available-for-sale securities                                |  |                                  | 40,670   |   |      |   | 26,934   |      |  |   | 33,805   |  
|Proceeds from maturities and calls of available-for-sale securities                                |  |                                  | 310,209  |   |      |   |         |      |  |   | 1,025    |  
|Purchases of available-for-sale securities, net of effects resulting from acquisitions             |  |                                  | (351,382 | ) |      |   | (147,851 | )    |  |   | (181,821 | )
|Purchases of held-to-maturity securities, net of effects resulting from acquisition                |  |                                  | (25,568  | ) |      |   |         |      |  |   |         |  
|Net increase in loans, net of effects resulting from acquisitions                                  |  |                                  | (210,869 | ) |      |   | (92,919  | )    |  |   | (38,558  | )
|Proceeds from sales of premises, equipment, loans, and other real estate                           |  |                                  | 262      |   |      |   | 1,901    |      |  |   | 9,044    |  
|Proceeds from the sale of Third Coast Wealth Advisors, Inc.                                        |  |                                  |         |   |      |   |         |      |  |   | 75       |  
|Net cash received from the two Central Bank branches acquisition                                   |  |                                  |         |   |      |   | 62,515   |      |  |   |         |  
|Net cash paid for the Community Home Loan, Inc. acquisition                                        |  |                                  |         |   |      |   | (538     | )    |  |   |         |  
|Net cash paid for the GNB Bancshares, Inc. acquisition                                             |  |                                  |         |   |      |   | (8,790   | )    |  |   |         |  
|Net cash and cash equivalents received for the Gateway Holding Company, Inc. acquisition           |  |                                  | 44,081   |   |      |   |         |      |  |   |         |  
|Purchases of premises, equipment and other real estate, net of effects resulting from acquisitions |  |                                  | (7,185   | ) |      |   | (9,348   | )    |  |   | (3,861   | )
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net cash used in investing activities                                                              |  |                                  | (133,725 | ) |      |   | (132,234 | )    |  |   | (88,687  | )
|Cash flows from financing activities:                                                              |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net increase in deposits, net of the effects resulting from acquisitions                           |  |                                  | 36,543   |   |      |   | 93,316   |      |  |   | 48,712   |  
|Change in Federal Funds purchased, net of the effects resulting from acquisitions                  |  |                                  | 6,776    |   |      |   | 4,944    |      |  |   | (12,841  | )
|Net proceeds from issuance of common stock upon exercise of employee stock options                 |  |                                  | 294      |   |      |   | 152      |      |  |   | 265      |  
|Net proceeds from issuance of common stock in public offering                                      |  |                                  |         |   |      |   | 36,029   |      |  |   |         |  
|Net proceeds from borrowings                                                                       |  |                                  | 99,815   |   |      |   | 18,910   |      |  |   | 8,930    |  
|Proceeds from issuance of junior subordinated deferrable interest debentures, net                  |  |                                  | 15,980   |   |      |   |         |      |  |   | 5,000    |  
|Repayments of subordinated notes and debentures                                                    |  |                                  |         |   |      |   |         |      |  |   | (3,241   | )
|Securities sold under repurchase agreements                                                        |  |                                  | (171     | ) |      |   | 5,507    |      |  |   | 784      |  
|Dividends paid                                                                                     |  |                                  | (2,612   | ) |      |   | (1,280   | )    |  |   | (1,077   | )
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net cash provided by financing activities                                                          |  |                                  | 156,625  |   |      |   | 157,578  |      |  |   | 46,532   |  
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Net increase (decrease) in cash and cash equivalents                                               |  |                                  | 54,619   |   |      |   | 23,499   |      |  |   | (3,306   | )
|Cash and cash equivalents at beginning of year                                                     |  |                                  | 40,767   |   |      |   | 17,268   |      |  |   | 20,574   |  
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents at end of year                                                           |  | $                                | 95,386   |   |      | $ | 40,767   |      |  | $ | 17,268   |  
|                                                                                                   |  |                                  |          |   |      |   |          |      |  |   |          |  



The accompanying notes
are an integral part of these statements.



68



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



NOTE ASUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



A summary of the significant accounting policies applied in the preparation of the accompanying consolidated financial statements follow. The policies conform to accounting principles generally accepted in the United States of America and
to general practices within the banking industry.



1.
General



Texas United Bancshares, Inc. (the
Company or the Parent) is a Texas corporation and a financial holding company.



As of December 31, 2005, the Company operated 35 full-service banking centers, of which 23 were State Bank banking centers, seven were GNB Financial, n.a.
(GNB) banking centers and six were Gateway National Bank (Gateway) banking centers. State Bank also operated four loan production offices (LPOs) and 11 limited service branches (LSBs) in
Texas. The Companys primary sources of revenue are derived from investing in various securities and granting loans primarily to customers in Texas. Although the Company has a diversified loan portfolio, a substantial portion of its
debtors ability to honor their contracts is dependent on the economy in Texas.



2. Principles of Consolidation and Investment in Subsidiaries



The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, Texas United Nevada, Inc. (TUNI),
State Bank, GNB and Gateway. All significant intercompany transactions and balances have been eliminated in consolidation.



3. Cash and Cash Equivalents



For purposes of reporting cash flows, cash and cash equivalents include cash and due from banks and federal funds sold.



The Company considers all highly liquid debt instruments purchased with
maturity of three months or less to be cash equivalents.



4. Repurchase Agreements



The Company
sells certain securities under agreements to repurchase. The agreements are treated as collateralized financing transactions and the obligations to repurchase securities sold are reflected as a liability in the accompanying consolidated balance
sheets. The dollar amounts of the securities underlying the agreements remain in the asset accounts.



5. Securities



At the date of purchase, the Company classifies debt and equity securities into one of three categories: held-to-maturity, trading, or available-for-sale.
At each reporting date, the appropriateness of the classification is reassessed. Investments in debt securities are classified as held-to-maturity and measured at amortized cost in the financial statements only if management has the positive intent
and ability to hold those securities to maturity. Securities that are bought and held principally for the purpose of selling them in the near term are classified as trading and measured at fair value in the financial statements with unrealized gains
and losses included in earnings. Investments not classified as either held-to-maturity or trading are classified as available-for-sale and



69



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



measured at fair value in the financial statements with unrealized gains and losses reported, net of tax, as a component of accumulated other comprehensive
income (loss).



Gains and losses on the sale of securities are
determined using the specific-identification method.



Declines
in the fair value of individual held-to-maturity and available-for-sale securities below their carrying value that are other than temporary result in write-downs of the individual securities to their fair value. The related write-downs are included
in earnings as realized losses.



6. Loans



Loans for which management has the ability and intent
to hold for the foreseeable future or until maturity or pay off are reported at the principal amount outstanding, net of charge-offs, unearned discounts, purchase discounts and an allowance for loan losses. Unearned discounts on installment loans
are recognized using a method, which approximates a level yield over the term of the loans. Interest on other loans is calculated using the simple interest method on the daily balance of the principal amount outstanding.



A loan is identified as impaired when it is probable that interest and
principal will not be collected according to the contractual terms of the loan agreement. A loan is not considered impaired during a period of delay in payment if the Company expects to collect all amounts due, including interest past due. The
Company generally considers a period of delay in payment to include delinquency up to 90 days. The measurement of impaired loans is based on the present value of expected future cash flows discounted at the loans effective interest rate or
based on the fair value of the collateral if the loan is collateral-dependent. If the measure of the impaired loan is less than the recorded investment in the loan, an impairment charge is recognized through the provision for loan losses.



The accrual of interest on impaired loans is discontinued
when, in managements opinion, the borrower may be unable to meet payments as they become due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash
payments are received. Loans are returned to accrual status when payments are brought current and, in managements judgment, the loan will continue to pay as agreed.



Nonrefundable loan origination and commitment fees and certain direct loan origination costs are recorded when realized or
incurred. Management has determined that such policy is not materially different from accounting principles generally accepted in the United States of America, which require that such fees and costs be deferred, and the net amount recognized over
the life of the related loans as an adjustment of the yield.



7. Allowance for Loan Losses



The
allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged against the allowance for loan losses when management believes that collectibility of the principal is unlikely.



The allowance is an amount that management believes will be adequate to
absorb losses inherent in existing loans and commitments to extend credit, based on evaluations of the collectibility and prior loss experience of loans and commitments to extend credit. The evaluations take into consideration such factors as
changes in the nature and volume of the portfolio, overall portfolio quality, loan concentrations, specific problem loans and current economic conditions that may affect the borrowers ability to pay.



70



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



8. Loans Held for Sale



Loans held for sale are carried at the lower of aggregate cost or market value. Market value is determined by current
investor yield requirements.



9. Transfers and Servicing
of Financial Assets



In connection with
securitizations or transfers, certain retained interests, including Mortgage Servicing Rights (MSR), are recorded at their allocated carrying value based on their relative fair value and are amortized in proportion to, and over the
period of, estimated future net servicing income. Initially and at subsequent measurement dates, fair value is determined by computing the present value of the estimated cash flows retained, using the dates that such cash flows are expected to be
released to the Company, at a discount rate considered to be commensurate with the risks associated with the cash flows. The amounts and timing of the cash flows are estimated after considering various economic factors including prepayment,
delinquency, default and loss assumptions. Valuation of retained interests in securitizations may also involve the use of quoted market prices on same or similar securities.



The Company assesses impairment of the MSR based on the fair value of those rights on a stratum-by-stratum basis, with any
impairment recognized through a valuation allowance for each impaired stratum. The portfolio is stratified based on risk characteristics such as life, interest rate and balance of underlying loan.



10. Premises and Equipment



Premises and equipment are stated at cost, less accumulated depreciation.
Depreciation is provided on the straight-line basis over the estimated useful life of each type of asset.



11. Other Real Estate



Real estate acquired by foreclosure is recorded at fair value at the date of foreclosure or acquisition. After foreclosure, management periodically
performs valuations and the real estate is carried at the lower of carrying amount or fair value less costs to sell. Operating expenses of such properties, net of related income, and gains and losses on their disposition are included in other
noninterest expense.



12. Goodwill and Core Deposit
Intangibles



Goodwill represents the excess of the
cost of companies acquired over the fair value of their net assets at the dates of acquisition.



Core deposit intangibles, which represent the net present value of the future economic benefits related to purchased deposits, are amortized over their
estimated benefit period, which is eight years.



Goodwill is
tested annually for impairment. If the implied fair value of goodwill is lower than its carrying amount, a goodwill impairment is indicated and goodwill is written down to its implied fair value. Subsequent increases in goodwill value are not
recognized in the consolidated financial statements.



13.
Income Taxes



The Company files a consolidated Federal
income tax return. By agreement with the Parent, State Bank, GNB, Gateway and TUNI record a provision or benefit for Federal income taxes on the same basis as if they had



71



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



filed a separate Federal income tax return. The asset and liability method of accounting is used for income taxes where deferred tax assets and liabilities
are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. When management determines that it is more likely than not
that a deferred tax asset will not be realized, a valuation allowance must be established. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences
are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.



14. Earnings Per Share



Basic earnings per common share is calculated by dividing net income available for common shareholders by the weighted
average number of common shares outstanding during the year. Diluted earnings per share is calculated by dividing net earnings available for common shareholders by the weighted average number of common and potentially dilutive common shares. The
effects of stock options are considered in earnings per share calculations, if dilutive, using the treasury stock method.



15. Stock-Based Compensation



The Company has two stock-based employee compensation plans and two stock option agreements with executive officers, which are described more fully in
Note Q. The Company applies APB Opinion No. 25, Accounting for Stock Issued to Employees and the related Interpretations in accounting for its plans and agreements. No stock-based employee compensation for these plans is reflected in net
earnings, as all options granted under these plans had an exercise price equal to the market value of the underlying common stock on grant date. The following table illustrates the effect, for the periods indicated, on net income and earnings per
share if the Company had applied the fair value recognition provisions of SFAS No. 123 (SFAS 123), Accounting for Stock-Based Compensation (with the assumptions described in Note Q), to its stock-based employee compensation.



|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------ | ------ | ---- | - | ----- |  | - | -----
|                                                                                                                                                              |  | For the Years Ended December 31,                
|                                                                                                                                                              |  | 2005                                             |        | 2004 |   | 2003 
|                                                                                                                                                              |  | (Dollars in thousands, except per share amounts)
|Net earnings as reported                                                                                                                                      |  | $                                                | 10,736 |      | $ | 6,050 |  | $ | 5,241
|Less: Stock-based employee compensation expense determined under fair value-based method for awards granted, modified, or settled, net of
related tax effects |  |                                                  | 75     |      |   | 26    |  |   | 28   
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|Pro forma net earnings                                                                                                                                        |  | $                                                | 10,661 |      | $ | 6,024 |  | $ | 5,213
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|Earnings per share:                                                                                                                                           |  |                                                  |        |      |   |       |  |   |      
|Basicas reported                                                                                                                                             |  | $                                                | 1.35   |      | $ | 1.15  |  | $ | 1.31 
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|Basicpro forma                                                                                                                                               |  | $                                                | 1.34   |      | $ | 1.14  |  | $ | 1.31 
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|Dilutedas reported                                                                                                                                           |  | $                                                | 1.31   |      | $ | 1.11  |  | $ | 1.26 
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      
|Dilutedpro forma                                                                                                                                             |  | $                                                | 1.30   |      | $ | 1.11  |  | $ | 1.26 
|                                                                                                                                                              |  |                                                  |        |      |   |       |  |   |      



72



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



16. Off-Balance Sheet Financial Instruments



In the ordinary course of business, the Company enters into off-balance
sheet financial instruments consisting of commitments to extend credit and standby letters of credit, see Note P. Such financial instruments are recorded in the financial statements when they are funded or related fees are incurred or received.



17.Use of Estimates



In preparing the consolidated financial statements in
conformity with accounting principles generally accepted in the United States of America, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and
liabilities at the date of the financial statements and revenues and expenses during the reporting period. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for
loan losses and the valuation of mortgage servicing rights assets. Actual results could differ from those estimates.



NOTE BNEW ACCOUNTING STANDARDS



Accounting for Changes and Error Corrections



In May 2005, the Financial Accounting Standards Board (FASB) issued Statement No. 154, Accounting Changes and Error Corrections, a
replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS 154). SFAS 154 requires retrospective application to prior periods financial statements of changes in accounting principle. It also requires that the new
accounting principle be applied to the balances of assets and liabilities as of the beginning of the earliest period for which retrospective application is practicable and that a corresponding adjustment be made to the opening balance of retained
earnings for that period rather than being reported in an income statement. The statement will be effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not expect the
adoption of SFAS 154 to have a material effect on the Companys consolidated financial position or results of operations.

In December
2004, the FASB staff issued a revision to SFAS No. 123, Accounting for Stock-Based Compensation, SFAS No. 123R, Share-Based Payment. SFAS No. 123R focuses primarily on transactions in which the entity exchanges
its equity instruments for employee services and generally establishes standards for the accounting for transactions in which an entity obtains goods or services in share-based payment transactions. SFAS No. 123R requires that the cost resulting
from all share-based payment transactions be recognized in the financial statements over the period during which an employee is required to provide service in exchange for the award. SFAS No. 123R establishes fair value as the measurement objective
in accounting for share-based payment arrangements and requires all public entities to apply a fair-value based method in accounting for share-based transactions with employees. SFAS No. 123R also amends SFAS No. 95, Statement of Cash
Flows, to require that excess tax benefits be reported as a financing cash inflow rather than as an operating cash flow. SFAS No. 123R is effective for most public companies at the beginning of the first fiscal year beginning after
June 15, 2005. Accordingly, the Company will begin to expense options in the first quarter of 2006. The Company adopted the provision of SFAS No. 123R on January 1, 2006 using the modified prospective method. Based on the options outstanding as
of December 31, 2005, the expensing of options will not have a material impact on the Companys consolidated financial position and results of operations. In addition, the impact of this statement in 2006 and beyond will depend upon our future
compensation strategy.



NOTE CBUSINESS ACQUISITIONS, DISPOSITIONS AND
PUBLIC OFFERINGS



On December 1, 2005, the Company
completed the acquisition of Gateway Holding Company, Inc. (Gateway Holding Company), Dallas, Texas. Pursuant to the terms of the merger agreement, in exchange for all outstanding shares of Gateway Holding Company capital stock, the
Company paid $11.2 million in cash and



73



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



issued 1,357,379 shares of its common stock. The Company operates Gateway Holding Companys wholly-owned subsidiary bank, Gateway National Bank, as a
separate subsidiary. Gateway has six full-service banking centers located in Denton and Dallas counties in Texas. As of November 30, 2005, on a consolidated basis, Gateway had total assets of $223.2 million, total loans of $141.5 million, total
cash of $14.6 million, property and equipment of $5.6 million, total deposits of $204.8 million, other liabilities of $872,000 and shareholders equity of $12.1 million. Goodwill of $23.3 million was recognized with this transaction. In
addition, Gateway paid an executive $1.2 million for termination of shares of phantom stock. The Gateway Holding Company acquisition is consistent with the Companys expansion strategies.



The following unaudited pro forma information assumes the acquisition of
Gateway Holding Company occurred on January 1, 2005 (dollars in thousands):



|                             |  |   |       
|---------------------------- |  | - | ------
|Interest income              |  | $ | 86,232
|Net earnings                 |  |   | 10,721
|Earnings per share (basic)   |  |   | 1.35  
|Earnings per share (diluted) |  |   | 1.31  



These pro forma
results are not necessarily indicative of what actually would have occurred if the acquisition had been completed as of the beginning of the indicated period and are not indicative of future financial results.



During the second quarter of 2005, Community Home Loan (formerly a
wholly-owned subsidiary of State Bank) was restructured and now operates as part of State Banks mortgage banking division.



On October 1, 2004, the Company completed the acquisition of GNB Bancshares, Inc. (GNB Bancshares), Gainesville, Texas. Pursuant to the
terms of the merger agreement, in exchange for all outstanding shares of GNB Bancshares capital stock, the Company paid $18.4 million in cash and issued 1,456,819 shares of its common stock. The Company operates GNB Bancshares
wholly-owned subsidiary bank, GNB Financial n.a., as a separate subsidiary. GNB has seven full-service banking centers located in Cooke, Denton and Ellis counties in Texas. As of September 30, 2004, on a consolidated basis, GNB had total assets
of $223.7, total loans of $166.6 million, total cash of $9.6 million, property and equipment of $5.9 million, total deposits of $186.3 million, other liabilities of $3.7 million and shareholders equity of $19.2 million. Goodwill of $23.8
million was recognized with this transaction. The GNB Bancshares acquisition is consistent with the Companys expansion strategy.



On July 30, 2004, the Company purchased the loans and premises and assumed the deposit liabilities of the Caldwell, Texas and Lexington, Texas
branches of Central Bank, Houston, Texas. Under the terms of the purchase agreement, the Company agreed to pay a premium of 8.02% of total deposits and $800,000 for the related real property and improvements and the related furniture, fixtures and
equipment. On July 30, 2004, deposits at both branches totaled $99.2 million and loans totaled $33.1 million. Based on these totals, the Company paid approximately $8.8 million to acquire these branches. Under the terms of the purchase
agreement, on September 23, 2004, the Company put-back approximately $5.3 million in loans. Goodwill of $6.7 million was recognized with this transaction. The acquisition of the Central Bank branches is consistent with the Companys
expansion strategy. These branches became banking centers of State Bank.



The following unaudited pro forma information assumes the acquisition of GNB Bancshares and the two Central Bank branches occurred on January 1, 2004 (dollars in thousands):



|                             |  |   |       
|---------------------------- |  | - | ------
|Interest income              |  | $ | 55,109
|Net earnings                 |  |   | 6,097 
|Earnings per share (basic)   |  |   | 1.16  
|Earnings per share (diluted) |  |   | 1.12  



74



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



These pro forma results are not necessarily indicative of what actually would have occurred if the
acquisition had been completed as of the beginning of the indicated period and are not indicative of future financial results.



Pursuant to a registration statement on Form S-1 filed with, and declared effective by, the Securities and Exchange Commission, the Company sold 2,000,000
shares of its common stock at $17.00 per share to the public in an underwritten firm commitment offering, which closed on August 10, 2004. The underwriters exercised their 30-day option on August 26, 2004 to purchase an additional 300,000
shares to cover over-allotments. Of the $36.0 million in net proceeds, after deduction of underwriting discounts and commissions and $788,000 in offering expenses, approximately $10.0 million was used to repay the Companys outstanding line of
credit, which was used as additional capital to support the acquisition of the additional assets from the Central Bank branches. In addition, approximately $18.4 million of the net proceeds were used to pay the cash portion of the merger
consideration to GNB Bancshares shareholders and the balance was used for general corporate purposes, including contributions to the capital of State Bank and the construction of additional branches.



The Company disposed of Third Coast in October 2003 for an after tax loss of
approximately $261,000. The disposal was not accounted for as discontinued operations due to the immaterial effect on the consolidated financial statements.



NOTE DRESERVE REQUIREMENTS



Cash and balances maintained at the Federal Reserve of approximately $6.2 million and $5.7 million satisfy regulatory reserve requirements at
December 31, 2005 and 2004, respectively.



NOTE ESECURITIES



The securities have been classified in the consolidated
balance sheets according to managements intent. The carrying amount of securities and their approximate fair values are as follows at December 31, 2005 and 2004:



|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|------------------------------ |  | ---------------------- | ------- | ---------------------- | - | ----------------------- |  | - | ---------- | - |  | - | -------
|2005                           |  | Amortized Cost         |         | Gross Unrealized Gains |   | Gross Unrealized Losses |  |   | Fair Value
|                               |  | (Dollars in thousands)
|Securities available-for-sale: |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|State and Municipal securities |  | $                      | 11,047  |                        | $ | 8                       |  | $ | (80        | ) |  | $ | 10,975 
|U.S. Agency securities         |  |                        | 64,724  |                        |   | 7                       |  |   | (1,959     | ) |  |   | 62,772 
|U.S. Treasury securities       |  |                        | 12,469  |                        |   |                        |  |   | (232       | ) |  |   | 12,237 
|Mortgage-backed securities     |  |                        | 143,140 |                        |   |                        |  |   | (3,756     | ) |  |   | 139,384
|Other                          |  |                        | 17,685  |                        |   |                        |  |   | (42        | ) |  |   | 17,643 
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|                               |  | $                      | 249,065 |                        | $ | 15                      |  | $ | (6,069     | ) |  | $ | 243,011
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|Securities held-to-maturity:   |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|State and Municipal securities |  | $                      | 25,163  |                        | $ | 134                     |  | $ | (78        | ) |  | $ | 25,219 
|U.S. Agency securities         |  |                        |        |                        |   |                        |  |   |           |   |  |   |       
|U.S. Treasury securities       |  |                        |        |                        |   |                        |  |   |           |   |  |   |       
|Mortgage-backed securities     |  |                        |        |                        |   |                        |  |   |           |   |  |   |       
|Other                          |  |                        | 1,000   |                        |   |                        |  |   |           |   |  |   | 1,000  
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|                               |  | $                      | 26,163  |                        | $ | 134                     |  | $ | (78        | ) |  | $ | 26,219 
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        



75



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|------------------------------ |  | ---------------------- | ------- | ---------------------- | - | ----------------------- |  | - | ---------- | - |  | - | -------
|2004                           |  | Amortized Cost         |         | Gross Unrealized Gains |   | Gross Unrealized Losses |  |   | Fair Value
|                               |  | (Dollars in thousands)
|Securities available-for-sale: |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|State and Municipal securities |  | $                      | 8,709   |                        | $ | 343                     |  | $ |           |   |  | $ | 9,052  
|U.S. Agency securities         |  |                        | 77,185  |                        |   | 126                     |  |   | (978       | ) |  |   | 76,333 
|U.S. Treasury securities       |  |                        | 17,479  |                        |   | 31                      |  |   | (72        | ) |  |   | 17,438 
|Mortgage-backed securities     |  |                        | 190,195 |                        |   | 892                     |  |   | (1,448     | ) |  |   | 189,639
|Other                          |  |                        | 9,167   |                        |   | 2                       |  |   |           |   |  |   | 9,169  
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        
|                               |  | $                      | 302,735 |                        | $ | 1,394                   |  | $ | (2,498     | ) |  | $ | 301,631
|                               |  |                        |         |                        |   |                         |  |   |            |   |  |   |        



Other securities
include investments in Federal Home Loan Bank (FHLB) stock of $11.6 million and $6.1 million at December 31, 2005 and 2004, respectively. The FHLB stock is restricted, as it is a required investment under the banks borrowing
agreements with the FHLB.



Gross realized gains on sales of
available-for-sale securities were $179,000, $217,000 and $1.4 million for the years ended December 31, 2005, 2004 and 2003, respectively. Gross realized losses on sales of available-for-sale securities were $348,000, $103,000 and $61,000 for
the years ended December 31, 2005, 2004 and 2003, respectively.



The following table shows the contractual maturity distribution of the investment portfolio at December 31, 2005. Contractual maturities may differ from expected maturities because borrowers may have the right to call or prepay
obligations with or without call or prepayment penalties.



|                                     |  |                               |         |            |   |        
|------------------------------------ |  | ----------------------------- | ------- | ---------- | - | -------
|                                     |  | Securities Available-for-Sale
|                                     |  | Amortized Cost                |         | Fair Value
|                                     |  | (Dollars in thousands)       
|Due in one year or less              |  | $                             | 11,594  |            | $ | 11,433 
|Due in one to five years             |  |                               | 65,599  |            |   | 63,576 
|Due in five to ten years             |  |                               | 10,654  |            |   | 10,586 
|Due after ten years                  |  |                               | 16,650  |            |   | 16,647 
|Mortgage-backed and other securities |  |                               | 144,568 |            |   | 140,769
|                                     |  |                               |         |            |   |        
|                                     |  | $                             | 249,065 |            | $ | 243,011
|                                     |  |                               |         |            |   |        
|                                     | 
|                                     |  | Securities Held-to-Maturity  
|                                     |  | Amortized Cost                |         | Fair Value
|                                     |  | (Dollars in thousands)       
|Due in one year or less              |  | $                             | 606     |            | $ | 611    
|Due in one to five years             |  |                               |        |            |   |       
|Due in five to ten years             |  |                               | 518     |            |   | 510    
|Due after ten years                  |  |                               | 24,039  |            |   | 24,098 
|Mortgage-backed and other securities |  |                               | 1,000   |            |   | 1,000  
|                                     |  |                               |         |            |   |        
|                                     |  | $                             | 26,163  |            | $ | 26,219 
|                                     |  |                               |         |            |   |        



Securities with an
aggregate book value of approximately $185.8 million and $165.2 million at December 31, 2005 and 2004, respectively, were pledged as collateral to secure public deposits.



76



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Certain investments in debt securities are reported in the financial statements at an amount less
than their historical cost. The total fair value of these investments at December 31, 2005 and 2004, were $218.1 million and $177.5 million, respectively, which was approximately 81.0% and 58.8% of the Companys available-for-sale and
held-to-maturity investment portfolio, respectively. These declines primarily resulted from recent increases in market interest rates.



Based on evaluation of available evidence, including recent changes in market interest rates and information obtained from regulatory filings, management
believes the declines in fair value for these securities are temporary.



Should the impairment of any of these securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified.



The following table shows the Companys investments gross
unrealized losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2005.



|                               |  |                        |        |                   |   |            |  |                   |         |            |   |                   |  |   |         |  |   |      
|------------------------------ |  | ---------------------- | ------ | ----------------- | - | ---------- |  | ----------------- | ------- | ---------- | - | ----------------- |  | - | ------- |  | - | -----
|                               |  | Less than 12 Months    |        | 12 Months or More |   | Total     
|Description of Securities      |  | Fair Value             |        | Unrealized Losses |   | Fair Value |  | Unrealized Losses |         | Fair Value |   | Unrealized Losses
|                               |  | (Dollars in thousands)
|State and Municipal securities |  | $                      | 19,079 |                   | $ | 158        |  | $                 |        |            | $ |                  |  | $ | 19,079  |  | $ | 158  
|U.S. Agency securities         |  |                        | 488    |                   |   | 12         |  |                   | 60,276  |            |   | 1,947             |  |   | 60,764  |  |   | 1,959
|U.S. Treasury securities       |  |                        | 2,403  |                   |   | 48         |  |                   | 9,834   |            |   | 184               |  |   | 12,237  |  |   | 232  
|Mortgage-backed securities     |  |                        | 56,136 |                   |   | 883        |  |                   | 69,846  |            |   | 2,915             |  |   | 125,982 |  |   | 3,798
|                               |  |                        |        |                   |   |            |  |                   |         |            |   |                   |  |   |         |  |   |      
|                               |  | $                      | 78,106 |                   | $ | 1,101      |  | $                 | 139,956 |            | $ | 5,046             |  | $ | 218,062 |  | $ | 6,147
|                               |  |                        |        |                   |   |            |  |                   |         |            |   |                   |  |   |         |  |   |      



NOTE FLOANS



Major classifications of loans at December 31, 2005 and 2004 were as
follows:



|                                             |  |                        |           |      |   |        
|-------------------------------------------- |  | ---------------------- | --------- | ---- | - | -------
|                                             |  | 2005                   |           | 2004
|                                             |  | (Dollars in thousands)
|Commercial and industrial                    |  | $                      | 243,114   |      | $ | 136,197
|Real estate:                                 |  |                        |           |      |   |        
|1-4 family residential                       |  |                        | 270,951   |      |   | 192,791
|Commercial mortgages                         |  |                        | 289,607   |      |   | 223,987
|Held for sale                                |  |                        | 17,537    |      |   | 26,979 
|Other                                        |  |                        | 133,455   |      |   | 44,494 
|Consumer and other, net of unearned discount |  |                        | 77,174    |      |   | 69,100 
|                                             |  |                        |           |      |   |        
|Total loans                                  |  |                        | 1,031,838 |      |   | 693,548
|Less: allowance for loan losses              |  |                        | 9,592     |      |   | 6,685  
|                                             |  |                        |           |      |   |        
|                                             |  | $                      | 1,022,246 |      | $ | 686,863
|                                             |  |                        |           |      |   |        



77



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Impaired loans at December 31, 2005 and 2004 were approximately $2.5 million and $1.7 million,
respectively. The reduction in interest income associated with these impaired loans was insignificant. The valuation allowance established for impaired loans is not significant. There were no commitments to lend additional funds to borrowers whose
loans were classified as impaired.



Included in other assets
are other real estate and repossessed assets of $2.4 million and $906,000 at December 31, 2005 and 2004, respectively. The increase in 2005 compared with 2004 was primarily attributable to a parcel of other real estate owned acquired in
connection with the Gateway Holding Company acquisition.



Outstanding loans to directors, significant shareholders and executive officers of the Company and to their related business interests aggregated $5.4 million and $4.0 million at December 31, 2005 and 2004, respectively.



Following is an analysis of activity with respect to these amounts for the
years ended December 31:



|                                                                                |  |                        |        |   |      |   |        |  
|------------------------------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ------ | -
|                                                                                |  | 2005                   |        |   | 2004 |  
|                                                                                |  | (Dollars in thousands) |       
|Balance at January 1                                                            |  | $                      | 3,952  |   |      | $ | 590    |  
|New loans                                                                       |  |                        | 3,788  |   |      |   | 1,506  |  
|Balance of loans to GNB directors and executive officers acquired in merger     |  |                        |       |   |      |   | 4,106  |  
|Balance of loans to Gateway directors and executive officers acquired in merger |  |                        | 2,133  |   |      |   |       |  
|Repayments                                                                      |  |                        | (4,474 | ) |      |   | (2,250 | )
|                                                                                |  |                        |        |   |      |   |        |  
|Balance at December 31                                                          |  | $                      | 5,399  |   |      | $ | 3,952  |  
|                                                                                |  |                        |        |   |      |   |        |  



In managements
opinion, all such loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other customers and did not involve more than a normal risk of
collectibility or present other unfavorable features.



NOTE GALLOWANCE
FOR LOAN LOSSES



Changes in the allowance for loan losses
were as follows for the years ended December 31:



|                           |  |                        |        |   |      |   |        |      |  |   |        |  
|-------------------------- |  | ---------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                           |  | 2005                   |        |   | 2004 |   |        | 2003 | 
|                           |  | (Dollars in thousands) |       
|Balance at January 1       |  | $                      | 6,685  |   |      | $ | 3,893  |      |  | $ | 3,296  |  
|Provision                  |  |                        | 3,838  |   |      |   | 1,850  |      |  |   | 2,900  |  
|Charge-offs                |  |                        | (3,656 | ) |      |   | (1,706 | )    |  |   | (3,238 | )
|Recoveries                 |  |                        | 926    |   |      |   | 742    |      |  |   | 935    |  
|Balances from acquisitions |  |                        | 1,799  |   |      |   | 1,906  |      |  |   |       |  
|                           |  |                        |        |   |      |   |        |      |  |   |        |  
|Balance at December 31     |  | $                      | 9,592  |   |      | $ | 6,685  |      |  | $ | 3,893  |  
|                           |  |                        |        |   |      |   |        |      |  |   |        |  



78



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE HPREMISES AND EQUIPMENT



Premises and equipment are summarized as follows at December 31:



|                                   |  |                        |  |      |        |      |   |       
|---------------------------------- |  | ---------------------- |  | ---- | ------ | ---- | - | ------
|                                   |  | EstimatedUseful Lives  |  | 2005 |        | 2004
|                                   |  | (Dollars in thousands)
|Land                               |  |                       |  | $    | 10,480 |      | $ | 7,636 
|Buildings and improvements         |  | 10-40 Years            |  |      | 37,940 |      |   | 27,860
|Furniture, fixtures, and equipment |  | 3-10 Years             |  |      | 20,799 |      |   | 17,224
|                                   |  |                        |  |      |        |      |   |       
|Gross premises and equipment       |  |                        |  |      | 69,219 |      |   | 52,720
|Less: accumulated depreciation     |  |                        |  |      | 17,588 |      |   | 14,689
|                                   |  |                        |  |      |        |      |   |       
|Total premises and equipment       |  |                        |  |      | 51,631 |      |   | 38,031
|Construction in progress           |  |                        |  |      | 1,979  |      |   | 1,699 
|                                   |  |                        |  |      |        |      |   |       
|Premises and equipment, net        |  |                        |  | $    | 53,610 |      | $ | 39,730
|                                   |  |                        |  |      |        |      |   |       



NOTE IDERIVATIVES AND FAIR
VALUE HEDGING



During 2005, the Company entered into a
derivative contract designated as a fair value hedge of its mortgage servicing rights. The Company recognizes the derivative on its consolidated balance sheet at fair value. The hedging contract was utilized as a hedge of the changes in interest
rates which impact the fair value of recorded mortgage servicing rights. The Company records changes in the fair value of the derivative and, to the extent that the derivative is effective, the Company records changes in the fair value of the hedged
mortgage servicing rights attributable to the hedged risk in current period earnings in the same financial statement category as the hedged item.

The Company formally documented the relationship between the hedging instruments and hedged items, its risk management objective, strategy and managements evaluation of effectiveness for the hedge transactions. Periodically, the
Company formally assesses whether the derivative designated in the hedging relationship is expected to be and has been highly effective in offsetting changes in fair values of the hedged item. At December 31, 2005, management deemed the amounts
of the derivative contracts and hedged values to be immaterial to the Companys consolidated financial statements. Additionally, effective February 2006, the Company discontinued the use of fair value hedging on its mortgage servicing rights
and all hedge positions are expected to be eliminated effective March 31, 2006.



NOTE JGOODWILL AND LONG-LIVED ASSETS



Changes in the carrying amount of the Companys goodwill for the years ended 2005 and 2004 were as follows (dollars in thousands):



|                                              |  |   |       
|--------------------------------------------- |  | - | ------
|Goodwill balance as of January 1, 2004        |  | $ | 9,073 
|                                              | 
|2004 Acquisition of CHL                       |  |   | 500   
|2004 Acquisition of two Central Bank Branches |  |   | 6,733 
|2004 Acquisition of GNB Bancshares            |  |   | 23,811
|                                              |  |   |       
|Goodwill balance as of December 31, 2004      |  |   | 40,117
|                                              | 
|2005 Acquisition of Gateway Holding Company   |  |   | 23,279
|                                              |  |   |       
|Goodwill balance as of December 31, 2005      |  | $ | 63,396
|                                              |  |   |       



79



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The gross carrying amount of intangible assets and associated accumulated amortization and impairment
at December 31, 2005 and 2004 are presented in the following table:



|                             |  |                        |        |                                      |   |      
|---------------------------- |  | ---------------------- | ------ | ------------------------------------ | - | -----
|                             |  | GrossCarryingAmount    |        | AccumulatedAmortizationandImpairment
|                             |  | (Dollars in thousands)
|Amortized intangible assets: |  |                        |        |                                      |   |      
|At December 31, 2005         |  |                        |        |                                      |   |      
|                             |  |                       
|Mortgage servicing rights    |  | $                      | 8,290  |                                      | $ | 3,412
|Core deposit intangibles     |  |                        | 10,089 |                                      |   | 1,242
|                             |  |                       
|At December 31, 2004         |  |                        |        |                                      |   |      
|                             |  |                       
|Mortgage servicing rights    |  | $                      | 7,153  |                                      | $ | 2,455
|Core deposit intangibles     |  |                        | 5,804  |                                      |   | 463  



The projections of
amortization expense shown below for mortgage servicing rights and core deposit intangibles are based on existing asset balances and the existing interest rate environment as of December 31, 2005. Future amortization expense may be
significantly different depending upon changes in the mortgage servicing portfolio, mortgage interest rates and market conditions.



The following table shows the current period amortization and estimated future amortization for intangible assets:



|                                         |  |                         |     |                         |   |       |  |   |      
|---------------------------------------- |  | ----------------------- | --- | ----------------------- | - | ----- |  | - | -----
|                                         |  | MortgageServicingRights |     | Core DepositIntangibles |   | Total
|                                         |  | (Dollars in thousands) 
|Year ended December 31, 2005 (actual)    |  | $                       | 957 |                         | $ | 779   |  | $ | 1,736
|Estimate for the year ended December 31: |  |                         |     |                         |   |       |  |   |      
|2006                                     |  | $                       | 637 |                         | $ | 1,172 |  | $ | 1,809
|2007                                     |  |                         | 562 |                         |   | 1,172 |  |   | 1,734
|2008                                     |  |                         | 496 |                         |   | 1,110 |  |   | 1,606
|2009                                     |  |                         | 440 |                         |   | 1,084 |  |   | 1,524
|2010                                     |  |                         | 388 |                         |   | 1,084 |  |   | 1,472



NOTE KMORTGAGE SERVICING
RIGHTS



Mortgage loans serviced for others are not
included in the accompanying consolidated balance sheets. Comparable market values and a valuation model that calculates the present value of future cash flows were used to estimate fair value. For purposes of measuring impairment, risk
characteristics including product type, investor type, and interest rates, were used to stratify the originated mortgage servicing rights.



The activity in the Companys mortgage servicing rights, which is included in the mortgage banking segment (Note W), was as follows for the years
ended December 31:



|                                 |  |                        |       |   |      |   |       |      |  |   |        |  
|-------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ------ | -
|                                 |  | 2005                   |       |   | 2004 |   |       | 2003 | 
|                                 |  | (Dollars in thousands) |      
|Balance at January 1             |  | $                      | 4,698 |   |      | $ | 4,475 |      |  | $ | 2,877  |  
|Additions                        |  |                        | 1,137 |   |      |   | 888   |      |  |   | 2,218  |  
|Amortization                     |  |                        | (957  | ) |      |   | (928  | )    |  |   | (803   | )
|Reversal of impairment allowance |  |                        |      |   |      |   | 263   |      |  |   | 1,418  |  
|Impairment allowance             |  |                        |      |   |      |   |      |      |  |   | (1,235 | )
|                                 |  |                        |       |   |      |   |       |      |  |   |        |  
|Balance at December 31           |  | $                      | 4,878 |   |      | $ | 4,698 |      |  | $ | 4,475  |  
|                                 |  |                        |       |   |      |   |       |      |  |   |        |  



80



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



At December 31, 2005, the loan servicing portfolio with capitalized mortgage servicing rights
totaled $342.2 million compared with $290.1 million at December 31, 2004.



NOTE LINTEREST-BEARING DEPOSITS



The
types of accounts and their respective balances included in interest-bearing deposits were as follows at December 31:



|                                                  |  |                        |         |      |   |        
|------------------------------------------------- |  | ---------------------- | ------- | ---- | - | -------
|                                                  |  | 2005                   |         | 2004
|                                                  |  | (Dollars in thousands)
|NOW and interest-bearing demand deposits          |  | $                      | 214,425 |      | $ | 242,610
|Savings deposits and money market deposits        |  |                        | 247,464 |      |   | 160,954
|Time deposits (certificates of deposit and IRAs) |  |                        | 341,810 |      |   | 289,057
|                                                  |  |                        |         |      |   |        
|Total interest-bearing deposits                   |  | $                      | 803,699 |      | $ | 692,621
|                                                  |  |                        |         |      |   |        



The aggregate amount
of certificates of deposit, each with a minimum denomination of $100,000 was approximately $129.6 million and $97.7 million at December 31, 2005 and 2004, respectively. At December 31, 2005, the scheduled maturities of total time deposits
(certificates of deposit and IRAs) were as follows (in thousands):



|                                                        |  |   |        
|------------------------------------------------------- |  | - | -------
|2006                                                    |  | $ | 268,007
|2007                                                    |  |   | 48,568 
|2008                                                    |  |   | 18,464 
|2009                                                    |  |   | 1,613  
|2010 and thereafter                                     |  |   | 5,158  
|                                                        |  |   |        
|Total time deposits (certificates of deposit and IRAs) |  | $ | 341,810
|                                                        |  |   |        



Deposits of executive
officers, significant shareholders and directors were $13.9 million and $2.0 million (including time deposits of $2.2 million and $286,000) at December 31, 2005 and 2004, respectively.



NOTE MBORROWINGS



The Company has multiple advances of short and long-term borrowings which have been made in accordance with Agreements
for Advance that were entered into with the Federal Home Loan Bank. The borrowings have interest rates varying from 2.92% to 6.56% at December 31, 2005. The borrowings are collateralized by security agreements and pledge assignments.



The Company entered into a $20.0 million revolving credit line
with a bank. Any borrowings under the facility bear interest at the Federal Funds rate plus 2.25% and are collateralized by the outstanding common stock of TUNI. The credit facility expires in July 2006. There was $2.5 million and $500,000
outstanding under this line of credit at December 31, 2005 and 2004, respectively. The line of credit agreement contains certain covenants, including maintaining certain financial ratios.



81



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Aggregate maturities of borrowings for the five years following December 31, 2005 are as follows
(in thousands):



|                          |  |        |        
|------------------------- |  | ------ | -------
|Years ending December 31, |  | Amount
|2006                      |  | $      | 174,491
|2007                      |  |        | 11,571 
|2008                      |  |        | 3,389  
|2009                      |  |        | 2,750  
|2010                      |  |        | 2,384  
|Thereafter                |  |        | 11,170 
|                          |  |        |        
|Total borrowings          |  | $      | 205,755
|                          |  |        |        



NOTE NJUNIOR SUBORDINATED
DEFERRABLE INTEREST DEBENTURES



At December 31, 2005,
Texas United had five outstanding issues of junior subordinated deferrable interest debentures totaling $37.6 million issued to its subsidiary trusts, which are summarized below:



|                            |  |                        |  |            |  |                                     |        |                 |                     |      |                                      |   |                   |  |           
|--------------------------- |  | ---------------------- |  | ---------- |  | ----------------------------------- | ------ | --------------- | ------------------- | ---- | ------------------------------------ | - | ----------------- |  | ----------
|Description                 |  | Issuance Date          |  | Call Date  |  | TrustPreferredSecuritiesOutstanding |        | InterestRate(1) |                     |      | JuniorSubordinatedDebt OwedTo Trusts |   | FinalMaturityDate
|                            |  | (Dollars in thousands)
|                            |  |                        |  |            |  |                                     |        |                 |                     |      |                                      |   |                  
|TXUI Statutory Trust I      |  | 09/07/2000             |  | 09/07/2010 |  | $                                   | 7,000  |                 | 10.60               | %    |                                      | $ | 7,210             |  | 09/07/2030
|TXUI Statutory Trust II     |  | 12/19/2003             |  | 12/19/2008 |  |                                     | 5,000  |                 | 6.45                | %(2) |                                      |   | 5,155             |  | 12/19/2033
|GNB Capital Trust I(3)      |  | 11/14/2001             |  | 11/14/2006 |  |                                     | 5,000  |                 | 9.95                | %    |                                      |   | 5,155             |  | 11/14/2031
|TXUI Statutory Trust III(4) |  | 11/30/2005             |  | 12/15/2010 |  |                                     | 15,500 |                 | 3-monthLIBOR + 1.39 | %    |                                      |   | 15,980            |  | 12/15/2035
|Gateway Statutory Trust(5)  |  | 03/26/2002             |  | 03/26/2007 |  |                                     | 4,000  |                 | 3-monthLIBOR + 3.60 | %(6) |                                      |   | 4,124             |  | 03/26/2032

---

|(1) | The 3-month LIBOR in effect as of December 31, 2005 was 4.53%.
|--- | --------------------------------------------------------------

|(2) | The debentures bear a fixed interest rate until December 19, 2008, when the rate begins to float on a quarterly basis based on the 3-month LIBOR plus 2.85%.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Assumed in connection with the acquisition of GNB Bancshares on October 1, 2004.
|--- | --------------------------------------------------------------------------------

|(4) | Issued to facilitate the acquisition of Gateway Holding Company on December 1, 2005.
|--- | ------------------------------------------------------------------------------------

|(5) | Assumed in connection with the acquisition of Gateway Holding Company on December 1, 2005.
|--- | ------------------------------------------------------------------------------------------

|(6) | The debentures bore a fixed interest rate of 5.59% until June 26, 2002, when the rate began to float on a quarterly basis based on the 3-month LIBOR plus 3.60%; provided that prior
to March 26, 2007, the rate will not exceed 11.00%.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Each of the trusts are statutory business trusts organized for the sole purpose of issuing trust securities and investing the proceeds in our junior subordinated debentures. The preferred trust securities of each trust represent preferred
beneficial interests in the assets of the respective trusts and are subject to mandatory redemption upon payment of the junior subordinated debentures held by the trust. The common securities of each trust are wholly-owned by the Company. Each
trusts ability to pay amounts due on the trust preferred securities is solely dependent upon the Company making payment on the related junior subordinated debentures. The debentures, which are the only assets of each trust, are subordinate and
junior in right of payment to all of the Companys



82



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



present and future senior indebtedness. The Company has fully and unconditionally guaranteed each trusts obligations under the trust securities issued
by each respective trust to the extent not paid or made by each trust, provided such trust has funds available for such obligations.



Under the provisions of each issue of the debentures, the Company has the right to defer payment of interest on the debentures at any time, or from time
to time, for periods not exceeding five years. If interest payments on any issue of the debentures are deferred, the distributions on the applicable trust preferred securities and common securities will also be deferred.



NOTE OINCOME TAXES



The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities are presented below at December 31:



|                                                 |  |                        |        |   |      |   |        |  
|------------------------------------------------ |  | ---------------------- | ------ | - | ---- | - | ------ | -
|                                                 |  | 2005                   |        |   | 2004 |  
|                                                 |  | (Dollars in thousands) |       
|Deferred tax assets:                             |  |                        |        |   |      |   |        |  
|Unrealized loss on available-for-sale securities |  | $                      | 2,085  |   |      | $ | 375    |  
|Provision for loan losses                        |  |                        | 3,088  |   |      |   | 1,917  |  
|Deferred compensation                            |  |                        | 825    |   |      |   | 703    |  
|Other taxable temporary differences              |  |                        |       |   |      |   | 179    |  
|                                                 |  |                        |        |   |      |   |        |  
|Total deferred tax assets                        |  |                        | 5,998  |   |      |   | 3,174  |  
|                                                 |  |                       
|Deferred tax liabilities:                        |  |                        |        |   |      |   |        |  
|Depreciation and amortization differences        |  |                        | (2,392 | ) |      |   | (2,141 | )
|Accrued mortgage servicing rights income         |  |                        | (1,707 | ) |      |   | (1,597 | )
|Lease financing receivables                      |  |                        | (2,315 | ) |      |   | (1,630 | )
|Assets marked to fair value                      |  |                        | (2,557 | ) |      |   | (406   | )
|Federal Home Loan Bank stock dividends           |  |                        | (475   | ) |      |   | (335   | )
|Other taxable temporary differences              |  |                        | (426   | ) |      |   |       |  
|                                                 |  |                        |        |   |      |   |        |  
|Net deferred tax liabilities                     |  |                        | (9,872 | ) |      |   | (6,109 | )
|                                                 |  |                        |        |   |      |   |        |  
|Net deferred tax liability                       |  | $                      | (3,874 | ) |      | $ | (2,935 | )
|                                                 |  |                        |        |   |      |   |        |  



The net deferred
liability at December 31, 2005 and 2004 is included in other liabilities on the Companys consolidated balance sheets.



The reconciliation between the Companys effective income tax rate and the statutory federal income tax rate is as follows at December 31:



|                                      |  |       |   |  |       |   |  |       |  
|------------------------------------- |  | ----- | - |  | ----- | - |  | ----- | -
|                                      |  | 2005  |   |  | 2004  |   |  | 2003  |  
|Statutory federal income tax rate     |  | 35.00 | % |  | 35.00 | % |  | 34.00 | %
|Tax-exempt interest                   |  | (2.60 | ) |  | (2.38 | ) |  | (3.73 | )
|Tax-exempt earnings on life insurance |  | (1.06 | ) |  | (1.50 | ) |  | (1.81 | )
|Other                                 |  | 2.17  |   |  | 0.58  |   |  | (1.91 | )
|                                      |  |       |   |  |       |   |  |       |  
|Effective income tax rate             |  | 33.51 | % |  | 31.70 | % |  | 26.55 | %
|                                      |  |       |   |  |       |   |  |       |  



The Company has loss
carry forwards totaling approximately $152,000 that may be offset against future taxable income. If not used, the carry forwards will expire in 2006 and 2007.



83



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE PCOMMITMENTS AND CONTINGENCIES



In the normal course of business, the Company is party to financial instruments with off-balance sheet risk to meet the
financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the
balance sheet.



The Companys exposure to credit loss in
the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual notional amount of those instruments. Commitments to extend credit totaled
$222.6 million and $158.5 million at December 31, 2005 and 2004, respectively, which included $4.6 million and $4.5 million of outstanding standby letters of credit, respectively. At December 31, 2005, the standby letters of credit had a
weighted average term of approximately one year. The Company does not anticipate any material losses as a result of these commitments.



Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract and have
fixed expiration dates or other termination clauses. Some of the commitments are expected to expire without being drawn upon, so that the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each
customers credit worthiness on a case-by-case basis. The extension of credit is based on managements credit evaluation of the counter-party. Collateral held varies but may include accounts receivable, inventory, property, plant, and
equipment, and income-producing commercial properties.



Standby
letters of credit and financial guarantees are written conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved and collateral required in issuing letters of credit are
essentially the same as those involved in extending loan facilities to customers.



The Company has instituted a self-insurance program for employees major medical coverages. Claims under the self-insurance program are insured for amounts greater than $70,000 per employee. The aggregate annual
self-insurance amount varies based on participant levels and was limited to approximately $1.9 million and $1.6 million as of December 31, 2005 and 2004, respectively. Claims are accrued as incurred and the total expense under the program was
$1.8 million, $1.0 million, and $825,000 for 2005, 2004 and 2003, respectively.



NOTE QBENEFIT PLANS



Stock Option
Plans and Agreements



The Company has nonqualified
common stock option agreements with two executive officers (one of which is also a director). Options granted under the agreements have a ten year term and vest and become exercisable at 20% each year for five years. The exercise price of the
options granted under the agreements will be the market value at the date of grant. No options were granted, exercised, forfeited, or expired under these agreements during 2005 or 2004.



During 1998, the Board of Directors adopted the Texas United Bancshares, Inc. 1998 Incentive Stock Option Plan (the
1998 Plan). Under the 1998 Plan, 337,500 shares of common stock are reserved for qualified incentive stock options, of which 31 shares are available for future grants at December 31, 2005. Options granted



84



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



under the 1998 Plan have a maximum term of ten years and become exercisable under the terms of the respective option agreements. The exercise price of the
options granted under the 1998 Plan may not be less than the fair market value of the shares on the date the option is granted, unless a person owns 10% or more of the common stock of the Company, in which case it may not be less than 110% of the
fair market value of the shares on the date of grant.



In
September 2004, the Board of Directors and shareholders of the Company adopted the Texas United Bancshares, Inc. 2004 Stock Incentive Plan (the 2004 Plan). Under the 2004 Plan, 250,000 shares of common stock are reserved for issuance
upon the exercise of incentive stock options and nonqualified stock options granted under the 2004 Plan or upon the grant of restricted stock awards under the 2004 Plan. As of December 31, 2005, there were 67,800 stock options and 22,255 shares
of restricted stock granted under the 2004 Plan. As of December 31, 2005, 182,200 shares were available for future grants. Options granted under the 2004 Plan have a maximum term of ten years. The exercise price of any incentive stock options
granted under the 2004 Plan may not be less than fair market value of the shares of common stock on the date the option is granted, unless a person owns 10% or more of the common stock of the Company, in which case it may not be less than 110% of
the fair market value of the shares on the date of grant.



On
December 1, 2005, the Company acquired Gateway Holding Company. The options to purchase shares of Gateway Holding Company common stock outstanding at the effective time of the transaction were converted into options to purchase a total of 160,867
shares of the Companys common stock at exercise prices ranging from $4.64 to $6.73 per share. The converted options are governed by the original plan under which they were issued. A total of 160,867 options under the assumed plan were
outstanding as of December 31, 2005.



A summary of the
Companys stock option activity and related information follows (in thousands, except per share amounts):



|                                  |  |         |   |      |                               |       |         |         |   |                               |   |         |  |         |                               |  |   |      
|--------------------------------- |  | ------- | - | ---- | ----------------------------- | ----- | ------- | ------- | - | ----------------------------- | - | ------- |  | ------- | ----------------------------- |  | - | -----
|                                  |  | 2005    |   | 2004 |                               | 2003 
|                                  |  | Options |   |      | WeightedAverageExercise Price |       | Options |         |   | WeightedAverageExercise Price |   | Options |  |         | WeightedAverageExercise Price
|Outstanding at beginning of year  |  | 277,198 |   |      | $                             | 7.17  |         | 287,589 |   |                               | $ | 6.35    |  | 328,114 |                               |  | $ | 6.44 
|Granted                           |  | 67,800  |   |      |                               | 18.28 |         | 15,300  |   |                               |   | 17.61   |  | 3,375   |                               |  |   | 12.89
|GrantedGateway converted options |  | 160,867 |   |      |                               | 5.17  |         |        |   |                               |   |        |  |        |                               |  |   |     
|Exercised                         |  | (50,325 | ) |      |                               | 5.83  |         | (25,691 | ) |                               |   | 5.93    |  | (42,400 | )                             |  |   | 6.26 
|Forfeited                         |  | (2,000  | ) |      |                               | 17.19 |         |        |   |                               |   |        |  | (1,500  | )                             |  |   | 12.66
|                                  |  |         |   |      |                               |       |         |         |   |                               |   |         |  |         |                               |  |   |      
|Outstanding at end of year        |  | 453,540 |   |      |                               | 8.23  |         | 277,198 |   |                               |   | 7.17    |  | 287,589 |                               |  |   | 6.51 
|                                  |  |         |   |      |                               |       |         |         |   |                               |   |         |  |         |                               |  |   |      
|Exercisable at end of year        |  | 375,081 |   |      | $                             | 6.16  |         | 255,940 |   |                               | $ | 6.42    |  | 270,713 |                               |  | $ | 6.15 
|                                  |  |         |   |      |                               |       |         |         |   |                               |   |         |  |         |                               |  |   |      



The following table
summarizes the weighted average fair value and exercise price per share of options granted during the years ended December 31:



|                                                      |  |                           |       |                               |   |                           |  |                               |      |                           |   |                               |  |   |      |  |   |      
|----------------------------------------------------- |  | ------------------------- | ----- | ----------------------------- | - | ------------------------- |  | ----------------------------- | ---- | ------------------------- | - | ----------------------------- |  | - | ---- |  | - | -----
|                                                      |  | 2005                      |       | 2004                          |   | 2003                     
|                                                      |  | WeightedAverageFair Value |       | WeightedAverageExercise Price |   | WeightedAverageFair Value |  | WeightedAverageExercise Price |      | WeightedAverageFair Value |   | WeightedAverageExercise Price
|Exercise price exceeds market price at date of grant  |  | $                         |      |                               | $ |                          |  | $                             |     |                           | $ |                              |  | $ | 5.21 |  | $ | 12.89
|Exercise price equals market price at date of grant   |  |                           | 7.51  |                               |   | 18.28                     |  |                               | 7.99 |                           |   | 17.61                         |  |   |     |  |   |     
|Exercise price is below market price at date of grant |  |                           | 13.73 |                               |   | 5.17                      |  |                               |     |                           |   |                              |  |   |     |  |   |     



85



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The following table summarizes significant ranges of outstanding and exercisable options at
December 31, 2005:



|                         |  |                     |  |                                |  |                                |       |         |         |                                |   |      
|------------------------ |  | ------------------- |  | ------------------------------ |  | ------------------------------ | ----- | ------- | ------- | ------------------------------ | - | -----
|                         |  | Options Outstanding |  | Options Exercisable           
|Range of Exercise Prices |  | Options             |  | Weighted AverageRemaining Life |  | Weighted AverageExercise Price |       | Options |         | Weighted AverageExercise Price
|                         |  |                     |  | (In years)                     |  |                                |       |         |         |                               
|$  3.33  $  5.00        |  | 50,625              |  | 0.89                           |  | $                              | 3.85  |         | 50,625  |                                | $ | 3.85 
|$  5.01  $  5.50        |  | 160,867             |  | 4.59                           |  |                                | 5.17  |         | 160,867 |                                |   | 5.17 
|$  5.73  $  8.00        |  | 120,475             |  | 2.70                           |  |                                | 6.13  |         | 120,475 |                                |   | 6.13 
|$10.60  $12.66          |  | 35,825              |  | 5.73                           |  |                                | 11.66 |         | 35,450  |                                |   | 11.66
|$13.63  $18.00          |  | 56,850              |  | 9.08                           |  |                                | 17.69 |         | 5,266   |                                |   | 16.53
|$18.01  $21.00          |  | 28,898              |  | 9.14                           |  | $                              | 18.80 |         | 2,398   |                                | $ | 18.26
|                         |  |                     |  |                                |  |                                |       |         |         |                                |   |      
|                         |  | 453,540             |  |                                |  |                                |       |         | 375,081 |                                |   |      
|                         |  |                     |  |                                |  |                                |       |         |         |                                |   |      



The fair value of the
options at the date of grant was estimated using the Black-Scholes option pricing model with the following weighted average assumptions:



|               |  |         |   |  |          |   |  |          |  
|-------------- |  | ------- | - |  | -------- | - |  | -------- | -
|               |  | 2005    |   |  | 2004     |   |  | 2003     |  
|Expected life  |  | 3 years |   |  | 10 years |   |  | 10 years |  
|Interest rate  |  | 4.38    | % |  | 3.34     | % |  | 2.23     | %
|Volatility     |  | 24.19   | % |  | 40.00    | % |  | 40.00    | %
|Dividend yield |  | 1.73    | % |  | 1.60     | % |  | 2.29     | %



Stock
Appreciation Rights Agreements



The terms of stock
appreciation rights agreements (Agreements) grant certain key employees, directors, and advisors of the Company rights to the appreciation in the fair value (as defined in the Agreements) of a stated number of shares of common stock of
the Company. The rights become fully vested and are exercisable under the terms of the respective Agreements. The appreciation is payable in whole shares of Company stock valued at fair market value on the date of exercise or at the sole discretion
of the Company, solely in cash or a combination of cash and stock. The Agreements terminate on the earliest of: a) ten years from the date of grant, b) the date the employee terminates employment with the Company, if the Company requests the
employees resignation, c) ninety days after the employee terminates employment with the Company, when termination is the employees decision, or d) the date one year after the employees death or disability. The number of rights
issued under the Agreements as of December 31, 2005, 2004 and 2003 were 86,937, 67,512 and 70,012, respectively. Operations are charged or credited for the aggregate appreciation or depreciation of the rights. During 2005, 2004 and 2003, the
Company expensed ($45,000), $224,000 and $229,000, respectively, related to the agreements.



401(k) Profit Sharing Plan



The Company has a 401(k) Profit Sharing Plan (the Plan) that covers substantially all of its employees and the employees of its subsidiary banks. Employees contribute to the Plans through payroll
deductions. The Company may match participant contributions at a rate determined annually by the Boards of Directors. Additionally, the Company may make a discretionary contribution as determined by the Boards of Directors. Total contributions
accrued or paid for the years ended December 31, 2005, 2004 and 2003 were approximately $504,000, $705,000 and $453,000, respectively.



86



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Deferred Compensation Plans



Effective December 31, 2004, the Company adopted a nonqualified
deferred compensation plan for a select group of officers and non-employee directors. Beginning on January 1, 2005, an eligible employee may elect to defer up to 50% of his or her annual base salary or commissions and up to 100% of his or her
cash bonuses in each plan year. In addition, beginning on January 1, 2005, a non-employee director may elect to defer up to 100% of his directors fees and up to 100% of his cash bonus, if any. In addition to the deferrals made by an eligible
participant, the Company may, in its discretion, make an additional contribution to the accounts of such participants. Each participant is fully vested in his or her account.



The Company and State Bank have entered into Deferred Compensation Agreements with certain directors and key employees.
Under one group of plans, a participant may elect to defer up to 20% of their compensation. Under another group of plans, a participant may elect to defer 100% of their compensation. Under both of these groups of plans, the Company and State Bank
have agreed to accrue interest on the deferral account balance at an annual rate equal to 10% per year, compounded monthly. Participants become vested in the interest credited to their account at the rate of 10% per plan year, such that at
the end of 10 years, the participant is 100% vested.



Under a
third plan, the participant receives permanent life insurance coverage. Under this plan, the Company shall pay the primary benefit in ten equal installments commencing on the first day of the month following the participants termination of
employment.



All plans have been informally funded by insurance
policies that are fully funded. The earnings of the insurance policies exceeded compensation charges by approximately $559,000, $142,000 and $88,000 for the years ended December 31, 2005, 2004 and 2003, respectively.



GNB has a supplemental employee retirement plan (SERP) for
certain officers of GNB. The SERP is partially funded through life insurance policies on the respective employees. The recorded obligations at December 31, 2005 and 2004 was $399,000 and $306,000, respectively.



Incentive Compensation Plans



State Bank has adopted incentive compensation plans that cover all officers
and employees that were employees of State Bank for the entire plan year. The Board of Directors sets a target incentive compensation amount based on the Companys budget for that year. If the Company meets the target budget, the Board in its
sole discretion, can establish a bonus pool to be paid to such employees. Total compensation accrued was $226,000, $715,000 and $725,000 for the years ended December 31, 2005, 2004 and 2003, respectively.



Resignation Settlement Agreement



In connection with the acquisition of the Bryan-College Station Financial
Holding Company, the Company assumed a liability related to a settlement agreement with a former executive officer of Bryan-College Station. The settlement agreement calls for lifetime monthly payments of approximately $6,000. A liability of
approximately $415,000 and $450,000 was accrued as of December 31, 2005 and 2004, respectively. This liability is recorded in other liabilities on the accompanying balance sheets and has been determined based on actuarial assumptions.



87



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE RREGULATORY MATTERS



The Company and its subsidiary banks are subject to various regulatory capital requirements administered by state and
federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Companys
consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and its subsidiary banks must meet specific capital guidelines that involve quantitative measures of the
Companys and the banks assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Companys and the banks capital amounts and classifications are also subject to
qualitative judgments by the regulators about components, risk weightings, and other factors.



Quantitative measures established by regulation to ensure capital adequacy require the Company and its subsidiary banks to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital
(as defined in the regulations) to risk-weighted assets (as defined), and of Tier I capital (as defined) to average assets (as defined). Management believes, as of December 31, 2005, that the Company and its subsidiary banks met all capital
adequacy requirements to which they are subject.



88



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The most recent notification from the Federal Deposit Insurance Corporation with respect to State
Bank, and the Office of the Comptroller of Currency with respect to GNB and Gateway, categorized each such bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the banks must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the table. There are no conditions or events since that notification that management believes have changed the banks category. The Companys
and the banks actual capital amounts and ratios are also presented in the following table:



|                                            |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|------------------------------------------- |  | ---------------------- | ------- | ----- | ----------------------------- | - | ------ | -------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                            |  | Actual                 |         |       | For Capital Adequacy Purposes |   |        | To Be Well-Capitalized UnderPrompt CorrectiveAction Provisions |       
|                                            |  | Amount                 |         | Ratio |                               |   | Amount |                                                                | Ratio  |  |      | Amount |  | Ratio |       
|                                            |  | (Dollars in thousands) |        
|As of December 31, 2005:                    |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Total Capital (to risk-weighted assets)     |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  | $                      | 115,614 |       | 10.45                         | % |        | $                                                              | 88,508 |  | 8.00 | %      |  | $     | N/A    |  | N/A   | %
|State Bank                                  |  |                        | 75,989  |       | 10.10                         |   |        |                                                                | 60,189 |  | 8.00 |        |  |       | 75,237 |  | 10.00 |  
|GNB                                         |  |                        | 21,839  |       | 10.66                         |   |        |                                                                | 16,389 |  | 8.00 |        |  |       | 20,487 |  | 10.00 |  
|Gateway                                     |  |                        | 17,121  |       | 10.99                         |   |        |                                                                | 12,463 |  | 8.00 |        |  |       | 15,579 |  | 10.00 |  
|Tier 1 Capital (to risk-weighted assets)    |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  |                        | 106,023 |       | 9.59                          |   |        |                                                                | 44,222 |  | 4.00 |        |  |       | N/A    |  | N/A   |  
|State Bank                                  |  |                        | 69,994  |       | 9.30                          |   |        |                                                                | 30,105 |  | 4.00 |        |  |       | 45,157 |  | 6.00  |  
|GNB                                         |  |                        | 20,039  |       | 9.78                          |   |        |                                                                | 8,196  |  | 4.00 |        |  |       | 12,294 |  | 6.00  |  
|Gateway                                     |  |                        | 15,325  |       | 9.84                          |   |        |                                                                | 6,230  |  | 4.00 |        |  |       | 9,345  |  | 6.00  |  
|Tier 1 CapitalLeverage (to average assets) |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  |                        | 106,023 |       | 8.29                          |   |        |                                                                | 51,157 |  | 4.00 |        |  |       | N/A    |  | N/A   |  
|State Bank                                  |  |                        | 69,994  |       | 7.07                          |   |        |                                                                | 39,601 |  | 4.00 |        |  |       | 49,501 |  | 5.00  |  
|GNB                                         |  |                        | 20,039  |       | 8.79                          |   |        |                                                                | 9,119  |  | 4.00 |        |  |       | 11,399 |  | 5.00  |  
|Gateway                                     |  |                        | 15,325  |       | 7.83                          |   |        |                                                                | 7,829  |  | 4.00 |        |  |       | 9,786  |  | 5.00  |  
|                                            |  |                        |         |       |                               |  
|As of December 31, 2004:                    |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Total Capital (to risk-weighted assets)     |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  | $                      | 83,299  |       | 11.31                         | % |        | $                                                              | 58,907 |  | 8.00 | %      |  | $     | N/A    |  | N/A   | %
|State Bank                                  |  |                        | 57,411  |       | 10.39                         |   |        |                                                                | 44,194 |  | 8.00 |        |  |       | 55,243 |  | 10.00 |  
|GNB                                         |  |                        | 23,182  |       | 12.69                         |   |        |                                                                | 14,620 |  | 8.00 |        |  |       | 18,275 |  | 10.00 |  
|Tier 1 Capital (to risk-weighted assets)    |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  |                        | 76,614  |       | 10.40                         |   |        |                                                                | 29,454 |  | 4.00 |        |  |       | N/A    |  | N/A   |  
|State Bank                                  |  |                        | 52,639  |       | 9.53                          |   |        |                                                                | 22,097 |  | 4.00 |        |  |       | 33,146 |  | 6.00  |  
|GNB                                         |  |                        | 21,269  |       | 11.64                         |   |        |                                                                | 7,310  |  | 4.00 |        |  |       | 10,965 |  | 6.00  |  
|Tier 1 CapitalLeverage (to average assets) |  |                        |         |       |                               |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|Company                                     |  |                        | 76,614  |       | 7.08                          |   |        |                                                                | 43,291 |  | 4.00 |        |  |       | N/A    |  | N/A   |  
|State Bank                                  |  |                        | 52,639  |       | 6.25                          |   |        |                                                                | 33,713 |  | 4.00 |        |  |       | 42,141 |  | 5.00  |  
|GNB                                         |  |                        | 21,269  |       | 10.70                         |   |        |                                                                | 7,948  |  | 4.00 |        |  |       | 9,935  |  | 5.00  |  



89



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE SSUPPLEMENTAL STATEMENT OF CASH FLOW INFORMATION



|                                                             |  |                        |        |      |   |        |  |   |       
|------------------------------------------------------------ |  | ---------------------- | ------ | ---- | - | ------ |  | - | ------
|                                                             |  | 2005                   |        | 2004 |   | 2003  
|                                                             |  | (Dollars in thousands)
|Cash paid during the years ended December 31 for:            |  |                        |        |      |   |        |  |   |       
|                                                             |  |                        |       
|Interest                                                     |  | $                      | 22,012 |      | $ | 12,331 |  | $ | 10,703
|Income taxes                                                 |  |                        | 5,765  |      |   | 2,247  |  |   | 1,725 
|Noncash operating, investing and financing activities:       |  |                        |        |      |   |        |  |   |       
|Dividends payable included in other liabilities              |  |                        | 776    |      |   | 573    |  |   | 302   
|Common stock issued in connection with business acquisitions |  |                        | 25,654 |      |   | 26,637 |  |   |      
|Real estate acquired in satisfaction of loans                |  |                        | 3,035  |      |   | 1,904  |  |   | 273   



NOTE TFAIR VALUES OF
FINANCIAL INSTRUMENTS



The fair values of financial
instruments are based on managements estimates and do not purport to represent the aggregate net fair value of the Company. Further, the fair value estimates are based on various assumptions, methodologies and subjective considerations, which
vary widely among different financial institutions and which are subject to change.



The following methods and assumptions were used by the Company in estimating financial instrument fair values:



Cash and cash equivalents and federal funds purchased/sold



The balance sheet carrying amount approximates fair value.



Securities



Fair values for investment securities are based on quoted market prices or quotations received from securities dealers. If quoted market prices are not
available, fair value estimates may be based on quoted market prices of similar instruments, adjusted for differences between the quoted instruments and the instruments being valued.



Loans Held for Sale



For homogeneous categories of loans, such as mortgage loans held for sale, fair value is estimated using the quoted market
prices for securities backed by similar loans, adjusted for differences in loan characteristics.



Loans



Fair values of loans are estimated for segregated groupings of loans with similar financial characteristics. Loans are segregated by type such as
commercial, commercial real estate, residential mortgage and consumer loans. Each of these categories is further subdivided into fixed and adjustable rate loans and performing and nonperforming loans. The fair value of performing loans is calculated
by discounting scheduled cash flows through the estimated maturity using estimated market discount rates that reflect the credit and interest rate risk inherent in the various types of loans. The fair value of nonperforming loans is estimated at the
value of the underlying collateral.



Deposits



The fair value of demand deposits, such as
noninterest-bearing demand deposits and interest-bearing transaction accounts such as savings, NOW and money market accounts are equal to the amount payable on demand as of December 31, 2005 and 2004 (i.e., their carrying amounts).



90



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The fair value of certificates of deposit is based on the discounted value of contractual cash flows.
The discount rate used represents rates currently offered for deposits of similar remaining maturities. The carrying amount of accrued interest payable approximates its fair value.



Borrowings and junior subordinated deferrable interest debentures



The fair value of borrowings and junior subordinated deferrable interest
debentures are determined by dividing the borrowings into groups having similar characteristics. The future cash flows of each grouping are then discounted using current period end market rates for similar borrowings.



Securities sold under repurchase agreements



The carrying amount of securities sold under repurchase agreements is equal
to the carrying amount due to their short-term nature.



Off-balance sheet instruments



Estimated fair values for the Companys off-balance-sheet instruments are based on fees, net of related expenses, currently charged to enter into similar agreements, considering the remaining terms of the agreements and the
counterparties credit standing.



The following table
presents the carrying amounts and fair values of the Companys financial instruments at December 31:



|                                                              |  |                        |           |            |   |                |  |            |         |  |   |        
|------------------------------------------------------------- |  | ---------------------- | --------- | ---------- | - | -------------- |  | ---------- | ------- |  | - | -------
|                                                              |  | 2005                   |           | 2004      
|                                                              |  | CarryingAmount         |           | Fair Value |   | CarryingAmount |  | Fair Value
|                                                              |  | (Dollars in thousands)
|Financial assets:                                             |  |                        |           |            |   |                |  |            |         |  |   |        
|Cash and cash equivalents                                     |  | $                      | 95,386    |            | $ | 95,386         |  | $          | 40,767  |  | $ | 40,767 
|Securities available-for-sale                                 |  |                        | 243,011   |            |   | 243,011        |  |            | 301,631 |  |   | 301,631
|Securities held-to-maturity                                   |  |                        | 26,163    |            |   | 26,219         |  |            |        |  |   |       
|Loans held for sale                                           |  |                        | 17,537    |            |   | 17,537         |  |            | 26,979  |  |   | 26,979 
|Loans, net                                                    |  |                        | 1,004,709 |            |   | 1,033,831      |  |            | 659,884 |  |   | 650,991
|                                                              |  |                        |           |           
|Financial liabilities:                                        |  |                        |           |            |   |                |  |            |         |  |   |        
|Deposits:                                                     |  |                        |           |            |   |                |  |            |         |  |   |        
|Noninterest-bearing demand deposits                           |  | $                      | 317,723   |            | $ | 317,723        |  | $          | 187,454 |  | $ | 187,454
|Interest-bearing deposits (NOWs, savings, and money markets) |  |                        | 461,889   |            |   | 461,992        |  |            | 403,564 |  |   | 403,564
|Time deposits (certificates of deposit and IRAs)             |  |                        | 341,810   |            |   | 338,467        |  |            | 289,057 |  |   | 292,672
|Federal funds purchased                                       |  |                        | 21,901    |            |   | 21,901         |  |            | 15,125  |  |   | 15,125 
|Borrowings                                                    |  |                        | 205,755   |            |   | 204,824        |  |            | 105,940 |  |   | 106,200
|Securities sold under repurchase agreements                   |  |                        | 7,120     |            |   | 7,120          |  |            | 6,291   |  |   | 6,291  
|Junior subordinated deferrable interest debentures            |  |                        | 37,624    |            |   | 38,015         |  |            | 17,520  |  |   | 20,015 



91



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE UEARNINGS PER SHARE



The following data shows the amounts used in computing earnings per share (EPS) and the weighted average number
of shares of dilutive potential common stock at December 31 (in thousands, except per share amounts):



|                                                                                   |  |      |        |      |   |       |  |   |      
|---------------------------------------------------------------------------------- |  | ---- | ------ | ---- | - | ----- |  | - | -----
|                                                                                   |  | 2005 |        | 2004 |   | 2003 
|Net earnings available to common shareholders used in basic and diluted EPS        |  | $    | 10,736 |      | $ | 6,050 |  | $ | 5,241
|                                                                                   |  |      |        |      |   |       |  |   |      
|Number of weighted average shares:                                                 |  |      |        |      |   |       |  |   |      
|Weighted average common shares used in basic EPS                                   |  |      | 7,930  |      |   | 5,264 |  |   | 3,984
|Effect of dilutive securities, stock options                                       |  |      | 254    |      |   | 178   |  |   | 167  
|                                                                                   |  |      |        |      |   |       |  |   |      
|Weighted average common and potentially dilutive common shares used in diluted EPS |  |      | 8,184  |      |   | 5,442 |  |   | 4,151
|                                                                                   |  |      |        |      |   |       |  |   |      



NOTE VCOMPREHENSIVE LOSS



The Companys other comprehensive loss consists of
net unrealized gains or losses on securities. Other comprehensive loss and its tax effects were as follows for the years ended December 31:



|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|--------------------------------------------------------------------- |  | ---------------------- | ------ | - | ---------- | - | ----- | ----------------- |  | - | ------ | -
|2005                                                                  |  | Before Tax Amount      |        |   | Tax Effect |   |       | Net of Tax Amount | 
|                                                                      |  | (Dollars in thousands) |       
|Unrealized losses on securities:                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Unrealized holding losses arising during period                       |  | $                      | (4,720 | ) |            | $ | 1,652 |                   |  | $ | (3,068 | )
|Less: reclassification adjustment for losses included in net earnings |  |                        | (169   | ) |            |   | 59    |                   |  |   | (110   | )
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Other comprehensive loss                                              |  | $                      | (4,889 | ) |            | $ | 1,711 |                   |  | $ | (3,178 | )
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|                                                                      |  |                        |       
|2004                                                                  |  |                        |        |   |            |   |       |                   | 
|Unrealized losses on securities:                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Unrealized holding losses arising during period                       |  | $                      | (859   | ) |            | $ | 292   |                   |  | $ | (567   | )
|Plus: reclassification adjustment for gains included in net earnings  |  |                        | 114    |   |            |   | (39   | )                 |  |   | 75     |  
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Other comprehensive loss                                              |  | $                      | (745   | ) |            | $ | 253   |                   |  | $ | (492   | )
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|                                                                      |  |                        |       
|2003                                                                  |  |                        |        |   |            |   |       |                   | 
|Unrealized losses on securities:                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Holding losses arising during period                                  |  | $                      | (4,096 | ) |            | $ | 1,393 |                   |  | $ | (2,703 | )
|Plus: reclassification adjustment for gains included in net earnings  |  |                        | 1,294  |   |            |   | (440  | )                 |  |   | 854    |  
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  
|Other comprehensive loss                                              |  | $                      | (2,802 | ) |            | $ | 953   |                   |  | $ | (1,849 | )
|                                                                      |  |                        |        |   |            |   |       |                   |  |   |        |  

NOTE WSEGMENT INFORMATION



The Company reports its financial position and the results of operations on a consolidated basis. Beginning in 2004, the
Company had two reportable operating segments; commercial banking and mortgage banking (a division of State Bank). In 2004, CHL was 100% owned and operated as a subsidiary of State Bank. In the second quarter of 2005, CHL was restructured and
currently operates as part of the mortgage banking division of State Bank. The commercial banking and the mortgage banking segments are managed separately because each business requires distinct marketing strategies and each offers different
products and services.



92



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Summarized below is the financial information by operating segment for the years ended
December 31, 2005 and 2004:



|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          
|------------------------------ |  | -------------------------------- | --------- | --------------- | - | ------------ |  | ----------------- | --------- | --------------- | - | ------------ |  | - | ------ |  | - | ---------
|                               |  | For the Years Ended December 31,
|                               |  | 2005                             |           | 2004           
|                               |  | CommercialBanking                |           | MortgageBanking |   | Consolidated |  | CommercialBanking |           | MortgageBanking |   | Consolidated
|                               |  | (Dollars in thousands)          
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |             
|Net interest income            |  | $                                | 42,242    |                 | $ | 10,724       |  | $                 | 52,966    |                 | $ | 26,818       |  | $ | 5,868  |  | $ | 32,686   
|Noninterest income             |  |                                  | 12,222    |                 |   | 12,440       |  |                   | 24,662    |                 |   | 9,854        |  |   | 9,229  |  |   | 19,083   
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          
|Total income                   |  |                                  | 54,464    |                 |   | 23,164       |  |                   | 77,628    |                 |   | 36,672       |  |   | 15,097 |  |   | 51,769   
|Provision for loan losses      |  |                                  | 3,838     |                 |   |             |  |                   | 3,838     |                 |   | 1,850        |  |   |       |  |   | 1,850    
|Noninterest expense            |  |                                  | 40,962    |                 |   | 16,678       |  |                   | 57,640    |                 |   | 30,793       |  |   | 10,268 |  |   | 41,061   
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          
|Earnings before income taxes   |  |                                  | 9,664     |                 |   | 6,486        |  |                   | 16,150    |                 |   | 4,029        |  |   | 4,829  |  |   | 8,858    
|Provision for income taxes     |  |                                  | 3,209     |                 |   | 2,205        |  |                   | 5,414     |                 |   | 1,166        |  |   | 1,642  |  |   | 2,808    
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          
|Net earnings                   |  | $                                | 6,455     |                 | $ | 4,281        |  | $                 | 10,736    |                 | $ | 2,863        |  | $ | 3,187  |  | $ | 6,050    
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          
|Total assets as of December 31 |  | $                                | 1,392,091 |                 | $ | 160,368      |  | $                 | 1,552,459 |                 | $ | 1,053,641    |  | $ | 87,725 |  | $ | 1,141,366
|                               |  |                                  |           |                 |   |              |  |                   |           |                 |   |              |  |   |        |  |   |          



93



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE XPARENT-ONLY FINANCIAL STATEMENTS



Texas United Bancshares, Inc.

(Parent Only)



BALANCE
SHEETS



|                                                   |  |                        |         |   |      |   |         |  
|-------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | -
|                                                   |  | December 31,           |        
|                                                   |  | 2005                   |         |   | 2004 |  
|                                                   |  | (Dollars in thousands) |        
|ASSETS                                             |  |                        |         |   |      |   |         |  
|Cash and cash equivalents                          |  | $                      | 7,586   |   |      | $ | 1,769   |  
|Core deposit premium                               |  |                        | 202     |   |      |   | 290     |  
|Goodwill                                           |  |                        | 2,531   |   |      |   | 2,531   |  
|Investment in subsidiaries                         |  |                        | 172,140 |   |      |   | 116,808 |  
|Other assets                                       |  |                        | 3,193   |   |      |   | 4,608   |  
|                                                   |  |                        |         |   |      |   |         |  
|Total assets                                       |  | $                      | 185,652 |   |      | $ | 126,006 |  
|                                                   |  |                        |         |   |      |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY               |  |                        |         |   |      |   |         |  
|Dividends payable                                  |  | $                      | 776     |   |      | $ | 573     |  
|Junior subordinated deferrable interest debentures |  |                        | 37,624  |   |      |   | 17,520  |  
|Borrowings                                         |  |                        | 2,500   |   |      |   | 500     |  
|Other liabilities                                  |  |                        | 6,839   |   |      |   | 2,601   |  
|                                                   |  |                        |         |   |      |   |         |  
|Total liabilities                                  |  |                        | 47,739  |   |      |   | 21,194  |  
|Commitments and contingencies                      |  |                        |        |   |      |   |        |  
|Shareholders equity:                              |  |                        |         |   |      |   |         |  
|Preferred stock                                    |  |                        |        |   |      |   |        |  
|Common stock                                       |  |                        | 9,210   |   |      |   | 7,802   |  
|Additional paid-in capital                         |  |                        | 102,682 |   |      |   | 75,935  |  
|Retained earnings                                  |  |                        | 30,045  |   |      |   | 21,921  |  
|Accumulated other comprehensive loss               |  |                        | (3,907  | ) |      |   | (729    | )
|Treasury stock, at cost                            |  |                        | (117    | ) |      |   | (117    | )
|                                                   |  |                        |         |   |      |   |         |  
|Total liabilities and shareholders equity         |  | $                      | 185,652 |   |      | $ | 126,006 |  
|                                                   |  |                        |         |   |      |   |         |  



94



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Texas United Bancshares, Inc.

(Parent Only)



STATEMENTS OF EARNINGS



|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  
|------------------------------------------------------------------- |  | -------------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                    |  | For the Years Ended December 31, |       
|                                                                    |  | 2005                             |        |   | 2004 |   |        | 2003 | 
|                                                                    |  | (Dollars in thousands)           |       
|Income                                                              |  | $                                |       |   |      | $ |       |      |  | $ |       |  
|Costs and expenses:                                                 |  |                                  |        |   |      |   |        |      |  |   |        |  
|Interest expense                                                    |  |                                  | (1,863 | ) |      |   | (1,320 | )    |  |   | (1,020 | )
|General and administrative                                          |  |                                  | (721   | ) |      |   | (990   | )    |  |   | (843   | )
|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  
|Total expenses                                                      |  |                                  | (2,584 | ) |      |   | (2,310 | )    |  |   | (1,863 | )
|Other income                                                        |  |                                  | 77     |   |      |   | 64     |      |  |   | 102    |  
|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  
|Loss before income taxes and equity in net earnings of subsidiaries |  |                                  | (2,507 | ) |      |   | (2,246 | )    |  |   | (1,761 | )
|Current income tax benefit                                          |  |                                  | 878    |   |      |   | 696    |      |  |   | 721    |  
|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  
|Loss before equity in net earnings of subsidiaries                  |  |                                  | (1,629 | ) |      |   | (1,550 | )    |  |   | (1,040 | )
|Equity in net earnings of subsidiaries                              |  |                                  | 12,365 |   |      |   | 7,600  |      |  |   | 6,281  |  
|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  
|Net earnings                                                        |  | $                                | 10,736 |   |      | $ | 6,050  |      |  | $ | 5,241  |  
|                                                                    |  |                                  |        |   |      |   |        |      |  |   |        |  



95



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Texas United Bancshares, Inc.

(Parent Only)



STATEMENTS OF CASH FLOWS



|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|--------------------------------------------------------------------------------------------- |  | -------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------ | -
|                                                                                              |  | For the Years Ended December 31, |        
|                                                                                              |  | 2005                             |         |   | 2004 |   |         | 2003 | 
|                                                                                              |  | (Dollars in thousands)           |        
|Cash flows from operating activities:                                                         |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net earnings                                                                                  |  | $                                | 10,736  |   |      | $ | 6,050   |      |  | $ | 5,241  |  
|Adjustments to reconcile net earnings to net cash provided by (used in) operating activities: |  |                                  |         |   |      |   |         |      |  |   |        |  
|Earnings of subsidiaries                                                                      |  |                                  | (12,365 | ) |      |   | (7,600  | )    |  |   | (6,281 | )
|Amortization                                                                                  |  |                                  | 105     |   |      |   | 103     |      |  |   | 126    |  
|Changes in assets and liabilities:                                                            |  |                                  |         |   |      |   |         |      |  |   |        |  
|Other assets                                                                                  |  |                                  | 1,444   |   |      |   | (194    | )    |  |   | 96     |  
|Other liabilities                                                                             |  |                                  | 597     |   |      |   | 591     |      |  |   | 184    |  
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) operating activities                                           |  |                                  | 517     |   |      |   | (1,050  | )    |  |   | (634   | )
|Cash flows from investing activities:                                                         |  |                                  |         |   |      |   |         |      |  |   |        |  
|Dividend from subsidiaries                                                                    |  |                                  |        |   |      |   |        |      |  |   | 6,000  |  
|Capital contribution to subsidiaries                                                          |  |                                  | (8,000  | ) |      |   | (13,000 | )    |  |   | (3,947 | )
|Net cash paid for Gateway Holding Company                                                     |  |                                  | (11,186 | ) |      |   |        |      |  |   |       |  
|Other                                                                                         |  |                                  | (149    | ) |      |   | 28      |      |  |   |       |  
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) investing activities                                           |  |                                  | (19,335 | ) |      |   | (12,972 | )    |  |   | 2,053  |  
|Cash flows from financing activities:                                                         |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net proceeds from issuance of common stock upon exercise of employee stock options            |  |                                  | 292     |   |      |   | 152     |      |  |   | 265    |  
|Borrowings, net of repayments                                                                 |  |                                  | 2,000   |   |      |   | (2,250  | )    |  |   | (2,560 | )
|Payment of subordinated notes and debentures                                                  |  |                                  |        |   |      |   |        |      |  |   | (3,241 | )
|Net proceeds from public offering                                                             |  |                                  |        |   |      |   | 36,029  |      |  |   |       |  
|Cash portion of consideration paid to GNB Bancshares shareholders                             |  |                                  |        |   |      |   | (18,400 | )    |  |   |       |  
|Cash portion of consideration paid to Gateway Holding Company shareholders                    |  |                                  | 4,455   |   |      |   |        |      |  |   |       |  
|Payments of dividends                                                                         |  |                                  | (2,612  | ) |      |   | (1,280  | )    |  |   | (1,077 | )
|Proceeds from issuance of junior subordinated debentures, net                                 |  |                                  | 15,500  |   |      |   |        |      |  |   | 5,000  |  
|Capital reduction of GNB Financial, n.a.                                                      |  |                                  | 5,000   |   |      |   |        |      |  |   |       |  
|Other                                                                                         |  |                                  |        |   |      |   | 846     |      |  |   |       |  
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net cash provided by (used in) financing activities                                           |  |                                  | 24,635  |   |      |   | 15,097  |      |  |   | (1,613 | )
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|Net increase (decrease) in cash and cash equivalents                                          |  |                                  | 5,817   |   |      |   | 1,075   |      |  |   | (194   | )
|Cash and cash equivalents at beginning of year                                                |  |                                  | 1,769   |   |      |   | 694     |      |  |   | 888    |  
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  
|Cash and cash equivalents at end of year                                                      |  | $                                | 7,586   |   |      | $ | 1,769   |      |  | $ | 694    |  
|                                                                                              |  |                                  |         |   |      |   |         |      |  |   |        |  



96



---

##### Table of Contents

##### Index to Financial Statements

TEXAS UNITED BANCSHARES, INC. AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Supplemental Statement of Cash Flow Information:





|                                                             |  |                        |        |      |   |        |  |   |      
|------------------------------------------------------------ |  | ---------------------- | ------ | ---- | - | ------ |  | - | -----
|                                                             |  | 2005                   |        | 2004 |   | 2003  
|                                                             |  | (Dollars in thousands)
|Cash paid during the years ended December 31 for:            |  |                        |        |      |   |        |  |   |      
|                                                             |  |                        |       
|Interest                                                     |  | $                      | 1,781  |      | $ | 1,260  |  | $ | 1,101
|Income taxes                                                 |  |                        | 5,765  |      |   | 2,247  |  |   | 1,725
|Noncash operating, investing and financing activities:       |  |                        |        |      |   |        |  |   |      
|Dividends payable included in other liabilities              |  |                        | 776    |      |   | 573    |  |   | 302  
|Common stock issued in connection with business acquisitions |  |                        | 25,654 |      |   | 26,637 |  |   |     



97



---

##### Table of Contents

##### Index to Financial Statements

EXHIBIT INDEX



|                 |  |                                                                                                                                                                                                                                                                                                              
|---------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber(1) |  | Description of Exhibit                                                                                                                                                                                                                                                                                       
|                 | 
|2.1              |  | Agreement and Plan of Reorganization, dated as of November 22, 2005, by and between Texas United and Northwest Bancshares, Inc. (incorporated herein by reference to Exhibit 2.1 to Texas
Uniteds Current Report on Form 8-K filed November 23, 2005)                                                       
|                 | 
|2.2              |  | Agreement and Plan of Reorganization dated as of October 26, 2005, by and between Texas United and The Express Bank of Texas (incorporated herein by reference to Exhibit 2.1 to Texas
Uniteds Current Report on Form 8-K filed October 31, 2005)                                                           
|                 | 
|2.3              |  | Agreement and Plan of Reorganization, dated as of May 2, 2005, by and between Texas United and Gateway Holding Company, Inc. (incorporated herein by reference to Texas Uniteds Current
Report on Form 8-K filed May 3, 2005)                                                                               
|                 | 
|2.4              |  | Amended and Restated Agreement and Plan of Merger, dated as of April 29, 2004, by and between Texas United and GNB Bancshares, Inc. (incorporated herein by reference to Exhibit 2.2 to Texas Uniteds Registration Statement on Form S-1 (Registration No. 333-116542)).                                    
|                 | 
|2.5              |  | Agreement and Plan of Reorganization between Texas United and The Bryan-College Station Financial Holding Company, as amended, dated November 5, 2001 (incorporated herein by reference to
Exhibit 2.1 to the Registration Statement on Form S-4 (Registration No. 333-84644) (the Registration Statement))
|                 | 
|3.1              |  | Amended and Restated Articles of Incorporation of Texas United (incorporated herein by reference to Exhibit 4.1 to the Registration Statement on Form S-8 (Registration No.
333-124055))                                                                                                                     
|                 | 
|3.2              |  | Amended and Restated Bylaws of Texas United, as amended and restated (incorporated herein by reference to Exhibit 3.2 to the Registration Statement on Form S-1 (on Registration No.
333-116542))                                                                                                            
|                 | 
|4.1              |  | Specimen certificate representing shares of Texas United common stock (incorporated herein by reference to Exhibit 4.1 to the Registration Statement)                                                                                                                                                        
|                 | 
|10.1            |  | Texas United Bancshares, Inc. 1998 Incentive Stock Option Plan (incorporated herein by reference to Exhibit 10.1 to the Registration Statement)                                                                                                                                                              
|                 | 
|10.2            |  | Form of Nonqualified Stock Option Agreement (incorporated herein by reference to Exhibit 10.2 to the Registration Statement)                                                                                                                                                                                 
|                 | 
|10.3            |  | Texas United Bancshares, Inc. Stock Appreciation Rights Plan (incorporated herein by reference to Exhibit 10.3 to the Registration Statement)                                                                                                                                                                
|                 | 
|10.4            |  | Form of Deferred Compensation Agreement (incorporated herein by reference to Exhibit 10.4 to the Registration Statement)                                                                                                                                                                                     
|                 | 
|10.5            |  | Form of Executive Deferred Compensation Agreement (incorporated herein by reference to Exhibit 10.5 to the Registration Statement)                                                                                                                                                                           
|                 | 
|10.6            |  | Texas United Bancshares, Inc. 2004 Stock Incentive Plan (incorporated herein by reference to Exhibit 10.6 to the Companys Registration Statement on Form S-1 (Registration
No. 333-116542))                                                                                                                 
|                 | 
|10.7            |  | Form of Employment Agreement between the Company and Riley C. Peveto (incorporated herein by reference to Exhibit 10.7 to the Companys Registration Statement on Form S-4 (Registration No.
333-117556)                                                                                                     
|                 | 
|10.8            |  | Employment Agreement between Texas United and L. Don Stricklin dated as of January 30, 2006 (incorporated herein by reference to Texas Uniteds Current Report on Form 8-K filed on
February 3, 2006)                                                                                                        



98



---

##### Table of Contents

##### Index to Financial Statements

|                 |  |                                                                                                                                                                                                                  
|---------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber(1) |  | Description of Exhibit                                                                                                                                                                                           
|                 | 
|10.9            |  | Texas United Bancshares, Inc. Nonqualified Deferred Compensation Plan (incorporated herein by reference to Exhibit 10.8 to Texas Uniteds annual report on Form 10-K for the fiscal year
ended December 31, 2004)
|                 | 
|21.1*            |  | Subsidiaries of Texas United                                                                                                                                                                                     
|                 | 
|23.1*            |  | Consent of BKD, LLP, independent registered public accounting firm of Texas United                                                                                                                               
|                 | 
|23.2*            |  | Consent of Grant Thornton LLP, former independent registered public accounting firm of Texas United                                                                                                              
|                 | 
|31.1*            |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended                                                                                       
|                 | 
|31.2*            |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended                                                                                       
|                 | 
|32.1**           |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                   
|                 | 
|32.2**           |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                   

---

|(1) | Texas United has other long-term debt agreements that meet the exclusion set forth in Section 601(b)(4)(iii)(A) of Regulation S-K, Texas United hereby agrees to furnish a copy of
such agreements to the Commission upon request.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Management contract or compensatory plan or arrangement.
|- | --------------------------------------------------------



|* | Filed herewith.
|- | ---------------



|** | Furnished herewith.
|-- | -------------------



99